<?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">NSW State Budget 2024-2025</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/407"><Data ss:Type="String">http://www.democra.me/budgets/407</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/d1addcc6-06f4-405e-a681-2cb54fea97de"><Data ss:Type="String">marcus@democra.me</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  2:12:09</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">-122162.99999999999</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">-31122</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-31122</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.25475798727929083</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.25475798727929083</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-23723</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-23723</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.19419136727159617</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.19419136727159617</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-17967</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-17967</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1470739913066968</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1470739913066968</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">-13654</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-13654</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.11176870247128838</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.11176870247128838</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">-12318</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-12318</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10083249429041528</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10083249429041528</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Social protection</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-10868</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-10868</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0889631066689587</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0889631066689587</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Economic affairs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-6098</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-6098</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04991691428664981</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04991691428664981</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">-2801</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-2801</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022928382570827504</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022928382570827504</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Environmental protection</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1964</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-1964</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.016076880888648774</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.016076880888648774</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">-1648</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-1648</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.013490172965627892</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.013490172965627892</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">118530.00000000023</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">Taxation</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">48345</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4078714249557066</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4078714249557066</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Stamp duties</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">15931</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.32952735546592204</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.13440479203577127</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Transfer duties</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">12981</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">12981</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.8148264390182662</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10951657808149814</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Insurance</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1643</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1643</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10313225786203001</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.01386146967012568</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Motor vehicles</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1307</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1307</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08204130311970373</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.011026744284147452</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Payroll tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">12938</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">12938</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2676181611335195</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1091538007255545</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Taxes on land</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">8181</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1692212224635433</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06902050113895203</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Land tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">8169</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">8169</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.9985331866519985</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06891926094659566</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Property tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">12</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">12</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0014668133480014668</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00010124019235636528</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other taxes and levies</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">4294.000000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08881994001447928</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03622711549818605</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Emergency services levy contributions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1327.0000000000002</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1327.0000000000002</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.30903586399627386</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.01119547793807473</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Waste and environment levy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">940.0000000000002</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">940.0000000000002</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.21891010712622264</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007930481734581949</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">930.0000000000002</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">930.0000000000002</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.21658127619934794</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007846114907618312</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Government guarantee fee</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">409.0000000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">409.0000000000001</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0952491849091756</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0034506032228127843</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Health insurance levy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">269.00000000000006</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">269.00000000000006</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06264555193292967</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0022694676453218553</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Emergency services council contributions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">203.00000000000006</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">203.00000000000006</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0472752678155566</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0017126465873618464</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Parking space levy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">119.00000000000003</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">119.00000000000003</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.027713088029809037</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0010039652408672893</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Passenger services levy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">79.00000000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">79.00000000000001</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0183977643223102</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0006664979330127382</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Pollution control licences</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">18.000000000000004</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">18.000000000000004</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004191895668374476</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00015186028853454795</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Gambling and betting taxes</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3622.9999999999995</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.07494053159582169</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.030566101408925947</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Hotel gaming devices</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1473.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1473.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4067347502070108</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012432295621361656</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Club gaming devices</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">999.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">999.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2759039470052443</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.008433308023285228</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Lotteries and lotto</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">542.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">542.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.14976538780016563</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0045777440310469835</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Point of consumption tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">319.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">319.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08821418713773117</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.002696363789757862</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Casino</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">204.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">204.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.056472536571901745</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0017261452796760279</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Wagering</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">0.017940932928512284</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0005483843752636452</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">18</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">18</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004968258349434171</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00015186028853454792</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">3378</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06987278932671424</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.028499114148316827</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Weight tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3263</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3263</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.9659561870929544</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02752889563823499</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Vehicle transfer fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">63</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">63</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.018650088809946713</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0005315110098709177</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">52</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">52</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.015393724097098875</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0004387075002109162</Data>
						</Cell>
			    </Row>

			    
			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Grant revenue (inc. GST)</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">47933.99999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.40440394836750104</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.40440394836750104</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Commonwealth - general purpose</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">25877.999999999996</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5398673175616473</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2183244748165017</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">GST revenue</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">25871.999999999996</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">25871.999999999996</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.9997681428240204</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2182738547203235</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">5.999999999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">5.999999999999999</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00023185717597959656</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">5.062009617818263e-05</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Commonwealth - National Agreements</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">13535.999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.28238828389034926</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.11419893697798002</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Health</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">8888.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">8888.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.6566637115839244</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.07499029781489903</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3388.6000000000004</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3388.6000000000004</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2503398345153665</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.028588542984898286</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Skills and workforce development</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">718.8</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">718.8</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.053102836879432624</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00606428752214628</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Affordable housing</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">540</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">540</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0398936170212766</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004555808656036438</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Commonwealth - Federation Funding Agreements</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">7271</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1516877373054617</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.061343119885261</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3936.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3936.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.541411085132719</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.033211845102505626</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Environment</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1548.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1548.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.21298308348232703</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.013065046823588939</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1364.8</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1364.8</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.18770457983771144</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.011514384543997277</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Health</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">257</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">257</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03534589464997937</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0021682274529654898</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Education and skills</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">164</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">164</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0225553568972631</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0013836159622036587</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Disability</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">0</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">0</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">738.9999999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">738.9999999999999</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.015417031751992322</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0062347085126128274</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other Commonwealth payments</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">509.99999999999994</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">509.99999999999994</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.010639629490549507</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004302708175145524</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Sale of goods and services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">10343.999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08726904581118686</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08726904581118686</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">6005.999999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">6005.999999999999</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5806264501160093</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.050670716274360816</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Fee for service</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">2267.9999999999995</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">2267.9999999999995</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.21925754060324826</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.019134396355353033</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Patient fees and hospital charges</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1260.9999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1260.9999999999998</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.12190641918020108</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.010638656880114715</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Rents and leases</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">308.99999999999994</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">308.99999999999994</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.029872389791183295</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0026069349531764054</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Court fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">169.99999999999997</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">169.99999999999997</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.01643464810518175</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0014342360583818412</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Road tolls</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">152.99999999999997</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">152.99999999999997</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.014791183294663572</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001290812452543657</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Department of Veterans&#39; Affairs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">107.99999999999997</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">107.99999999999997</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.010440835266821345</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0009111617312072873</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Entry fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">68.99999999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">68.99999999999999</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006670533642691415</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0005821311060491002</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Royalties</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3815</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3815</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.032185944486627795</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.032185944486627795</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Fines, regulatory fees and other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3587</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.030262380831856856</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.030262380831856856</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other revenues</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">2644</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">2644</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.7371062168943406</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022306589049185817</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Fines</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">753</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">753</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2099247281851129</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006352822070361921</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Regulatory fees</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">0.05296905492054642</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001602969712309117</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Licences</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">0</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">0</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Other dividends and distributions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3074</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3074</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02593436260862224</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02593436260862224</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Dividends and income tax equiv.</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">786</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">786</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006631232599341926</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006631232599341926</Data>
						</Cell>
			    </Row>

								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Interest income</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">645</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">645</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.005441660339154634</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.005441660339154634</Data>
						</Cell>
			    </Row>

    </Table>
  </Worksheet>

</Workbook>