{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Annual Return Variances"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Annual Return Variances","index":0,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Bayton Parish Council",null,null,null,"Annual Return Variances"]
[]
["Year Ending 31 March 2025"]
[]
[null,null,"Last Year",null,"This Year",null,"Total","Explanation"]
[null,null,"2024-03-31",null,"2025-03-31","Variance","Variance%","Required?"]
[]
[1,"Balances Brought Forward",21075,null,22238]
[2,"Annual Precept",9100,null,9515,415,0.0456,"NO"]
[3,"Total Other Receipts",2551,null,1930,-621,0.2434,"YES","LM hours differed from previous year.  VAT Claim 23-24 not received in FY"]
[4,"Staff Costs",3725,null,4488,763,0.2048,"YES","Change in Clerk January 2024 including contracted hours & hourly rate of pay"]
[5,"Loan Interest/Capital repayments",0,null,0,0,null,"NO"]
[6,"Total Other Payments",6763,null,7585,822,0.1215,"NO"]
[7,"Balances Carried Forward",22238,null,21610]
[8,"Total Cash and Investments",22238,null,21610]
[9,"Total Fixed Assets",14055,null,13954,-101,0.0072,"NO"]
[10,"Total Borrowings",0,null,0,0,0,"NO"]