{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Data","Notes"],"not_rendered":{"external_links":1,"defined_names":33},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Data","index":0,"n_rows":32,"n_cols":32,"rows_kept":32,"flags":["formulas_cached_only"]}
["E1  AUSTRALIAN GOVERNMENT BUDGET"]
["$ million"]
[]
[null,"Revenues",{"$nulls":14},"Expenses",{"$nulls":11},"Operating","Underlying","Net","Headline"]
[null,"Taxation",{"$nulls":8},"Total","Non-taxation",null,null,"Total","Total","Defence","Education","Health","Social","Housing","Recreation","Economic","General","Public","General purpose","Other","Total","result","cash","advances","surplus (+) /"]
[null,"Income tax",{"$nulls":6},"Total","Indirect","taxation","Sales of","Interest","Other","non-tax","revenues",{"$nulls":3},"security","and","and","services","public","debt","inter-government",null,"expenses",null,"balance",null,"deficit (-)"]
[null,"Individuals",{"$nulls":3},"Companies","Superannuation","Other","income","tax","revenue","goods and","and",null,"revenue",{"$nulls":4},"and","community","culture",null,"services","interest","transactions"]
[null,"Gross PAYG witholding","Gross other","Refunds","Net individuals",{"$nulls":3},"tax",null,null,"services","dividends",{"$nulls":6},"welfare"]
["Last updated:","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27","2012-09-27"]
["Source","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY","TREASURY"]
["Mnemonic","EAGBRTIIGPA","EAGBRTIGOA","EAGBRTIRA","EAGBRTIINIA","EAGBRTICOA","EAGBRTISFA","EAGBRTIOA","EAGBRTITA","EAGBRITA","EAGBRTTRA","EAGBRNSGSA","EAGBRNIDA","EAGBRNOA","EAGBRTNTRA","EAGBRTRA","EAGBEDA","EAGBEEA","EAGBEHA","EAGBSSWA","EAGBEHCA","EAGBERCA","EAGBEESA","EAGBEGPSA","EAGBEPDIA","EAGBEGPIA","EAGBEOA","EAGBETEA","EAGBORA","EAGBUCBA","EAGBNAA","EAGBHSDA"]
["1996-06-30",{"v":58620.9,"d":"58621"},10078,{"v":-8284.9,"d":"-8285"},60414,18252,1634,5170,85470,30917,116386,{"$nulls":3},5302,121688,10069,10122,18616,46753,1306,1426,9270,7432,9126,null,17849,131966,-10278,-10278,-5277,-5001]
["1997-06-30",63441,{"v":11820.3,"d":"11820"},{"v":-8808.2,"d":"-8808"},{"v":66453.1,"d":"66453"},{"v":19173.1,"d":"19173"},{"v":2595.2,"d":"2595"},{"v":5551.5,"d":"5552"},{"v":93772.9,"d":"93773"},{"v":32042.7,"d":"32043"},{"v":125815.3,"d":"125815"},{"$nulls":3},{"v":5215.7,"d":"5216"},131031,{"v":10054.5,"d":"10055"},{"v":10321.3,"d":"10321"},{"v":19195.9,"d":"19196"},{"v":49597.9,"d":"49598"},{"v":1137.7,"d":"1138"},{"v":1374.9,"d":"1375"},{"v":8574.5,"d":"8575"},{"v":7919.7,"d":"7920"},{"v":9401.8,"d":"9402"},null,{"v":18349.8,"d":"18350"},{"v":135928.2,"d":"135928"},{"v":-4897.200000000012,"d":"-4897"},{"v":-4897.200000000012,"d":"-4897"},{"v":-7447.9,"d":"-7448"},{"v":2550.7,"d":"2551"}]
["1998-06-30",{"v":68229.2,"d":"68229"},{"v":12118.5,"d":"12119"},{"v":-9525.4,"d":"-9525"},{"v":70822.3,"d":"70822"},{"v":19406.1,"d":"19406"},{"v":3093.4,"d":"3093"},5212,{"v":98533.8,"d":"98534"},{"v":33685.5,"d":"33686"},{"v":132219.3,"d":"132219"},{"$nulls":3},{"v":4749.1,"d":"4749"},136969,{"v":10473.2,"d":"10473"},{"v":10756.4,"d":"10756"},{"v":20658.3,"d":"20658"},50187,{"v":1028.9,"d":"1029"},{"v":1287.4,"d":"1287"},{"v":7720.4,"d":"7720"},{"v":7531.9,"d":"7532"},{"v":8400.5,"d":"8401"},null,{"v":17741.4,"d":"17741"},135784,1185,{"v":1185.000000000029,"d":"1185"},{"v":-15282.5,"d":"-15283"},{"v":16467.5,"d":"16468"}]
["1999-06-30",{"v":73950.6,"d":"73951"},{"v":13102.8,"d":"13103"},{"v":-10324.9,"d":"-10325"},{"v":76728.5,"d":"76729"},{"v":20733.5,"d":"20734"},{"v":3916.2,"d":"3916"},{"v":4927.5,"d":"4928"},{"v":106305.7,"d":"106306"},{"v":34797.8,"d":"34798"},{"v":141103.5,"d":"141104"},{"$nulls":3},{"v":5340.5,"d":"5341"},{"v":146444.1,"d":"146444"},11202,{"v":9736.2,"d":"9736"},{"v":23343.2,"d":"23343"},{"v":52778.8,"d":"52779"},{"v":1196.2,"d":"1196"},{"v":1360.4,"d":"1360"},{"v":7666.3,"d":"7666"},{"v":8142.1,"d":"8142"},{"v":7507.6,"d":"7508"},null,{"v":17882.4,"d":"17882"},{"v":140814.4,"d":"140814"},{"v":5629.700000000012,"d":"5630"},{"v":5629.6999999999825,"d":"5630"},{"v":-7075.2,"d":"-7075"},{"v":12704.9,"d":"12705"}]
["2000-06-30",79838,14232,-10909,83161,23982,3912,6057,117111,35345,152457,2829,9605,5030,17465,169921,{"$nulls":11},160408,9514,12671,-9500,22171]
["2001-06-30",74161,13426,-10988,76599,35136,5286,7296,124317,27685,152002,2954,5788,5335,14078,166079,11599,11373,25245,67069,1817,2058,10296,15392,10380,5809,3511,164548,1531,5625,-5710,11335]
["2002-06-30",79822,17237,-10637,86422,27133,4171,4981,122707,26857,149563,3808,8131,9250,21190,170753,13205,12574,27226,69215,2215,2074,13155,13641,7115,8893,5090,174403,-3650,-1259,-3422,2163]
["2003-06-30",84640,18314,-11651,91303,34198,4896,4547,134943,28850,163793,3901,7043,8923,19866,183659,14159,13012,29418,73229,2178,2097,12833,19882,6344,3599,5518,182268,1391,7486,229,7257]
["2004-06-30",90095,21010,-12326,98779,36337,5785,4442,145344,29483,174826,4380,7415,6102,17897,192723,14258,14305,31779,80893,1985,2181,15536,15202,5578,2776,5096,189587,3136,8036,452,7584]
["2005-06-30",98250,24003,-13734,108519,43106,6410,4554,162588,30417,193005,4880,6942,6204,18027,211032,16488,13685,35779,85356,2132,2298,16027,22181,5888,3003,5095,207932,3100,13616,1139,12477]
["2006-06-30",103811,25859,-15239,114431,48987,6705,6075,176198,30403,206600,4604,8805,5503,18912,225513,15773,16532,37555,86367,2278,2603,16769,16682,5473,3936,5829,209797,15715,15792,1596,14196]
["2007-06-30",107809,26952,-17147,117614,58538,7879,5348,189378,31929,221308,5064,8583,19807,33454,254761,17379,16897,39960,92551,2913,2572,17927,19468,5395,2573,6944,224579,30182,17208,-9538,26745]
["2008-06-30",114700,31036,-19601,126135,64790,11988,5667,208579,77650,286229,5263,8406,3814,17484,303713,18573,18433,44397,97842,2910,3207,20660,20121,3544,45277,6047,281011,22702,19704,-8478,28181]
["2009-06-30",117086,32260,-23569,125777,60705,9227,5680,201389,77264,278653,6406,8598,5275,20280,298933,19190,22601,49146,124581,5080,3107,23888,20755,3946,45248,7028,324569,-25636,-27079,4257,-31336]
["2010-06-30",119922,27287,-24390,122820,53193,6182,4820,187016,80984,268000,7599,12088,5081,24767,292767,20150,34889,51426,109197,9029,3280,28187,22795,6303,47157,6823,339239,-46472,-54750,1767,-56517]
["2011-06-30",130790,30642,-24660,136772,57312,6693,4154,204931,84074,289005,7680,7731,5473,20884,309890,20408,32106,56070,117093,5543,3252,23626,26304,9273,49298,13126,356100,-46209,-47746,3360,-51106]
["2012-06-30",143978,32992,-25537,151433,66726,7852,5257,231268,85511,316779,8106,7279,5945,21330,338109,21692,29050,62012,126747,6180,3809,30845,27152,11421,49940,8892,377739,-39630,-43740,3283,-47023]
[]
[]
["Latest Budget estimate"]
["2013-06-30",151620,37670,-26240,163050,75032,8250,11310,257642,96984,354626,8264,7598,5583,21445,376071,21559,29572,61003,131656,7276,3605,25595,26011,12017,50519,7458,376273,-202,1536,10251,-8715]

{"sheet":"Notes","index":1,"n_rows":10,"n_cols":1,"rows_kept":10,"flags":["formulas_cached_only"]}
["E1  Australian Government Budget"]
["Figures are sourced from latest Budget figures. Full-year figures are as published in the Final Budget Outcome. Budget estimates reflect the most up-to-date Treasury estimates."]
["Prior to July 1992, data for ‘Income tax – Individuals’ are net figures. ‘Individuals – Refunds’ cannot be separately identified."]
["Figures may not be directly comparable over time owing to differences in accounting preparation methods. Prior to 1999/2000, cash-based accounting figures are reported. Since 2000/01, revenues, expenses and the operating result are reported on an accrual accounting basis under various accounting methods (refer to the source data for more detail). The ‘Underlying cash balance’, ‘Net advances’ and the ‘Headline surplus/deficit’ are on a cash accounting basis."]
["‘Gross PAYG withholding’ includes revenue from taxpayers previously subject to PAYE withholding arrangements, or who were in the prescribed payments system and are subject to PAYG withholding arrangements from 1 July 2000."]
["Prior to July 2007, net foreign exchange gains and net gains from sales of assets are included in ‘Other’ non-taxation. Since then, these flows have been treated as asset revaluations and are not included as income items."]
["‘Indirect tax’ includes  other taxes, fees and fines."]
["Goods and services tax (GST) revenue is included in ‘Indirect tax’ and associated payments to the states and territories are included in ‘General purpose inter-government transactions’ from July 2007. Prior to September 1999, ‘General purpose inter-government transactions’ are included in ‘Other’ expenses."]
["‘Economic services’ includes expenditure on Fuel and Energy; Agriculture, Forestry and Fishing; Mining and Mineral Resources (other than fuels); Manufacturing and Construction; Transport and Communication; and Other Economic Affairs."]
["‘General public services’ includes expenditure on Public Order and Safety."]