{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Budget_24_25"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budget_24_25","index":0,"n_rows":32,"n_cols":2,"rows_kept":32,"flags":["formulas_cached_only"]}
["Nythe Eldene Liden Parish Council  - Budget for 2024/2025"]
[]
["Staff/Pension Costs",{"v":20563.92,"d":"£20,564"}]
["Councillor and Chairman Allowance",{"v":10547,"d":"£10,547"}]
["Staff Training ",{"v":816,"d":"£816"}]
["Cllr Training",{"v":200,"d":"£200"}]
["Stationery - Postage/Printing etc",{"v":100,"d":"£100"}]
["Parish Mobile Phone",{"v":120,"d":"£120"}]
["Subscriptions",{"v":1525,"d":"£1,525"}]
["Website Maintenance & Hosting",{"v":450,"d":"£450"}]
["Computer Hardware & Software",{"v":900,"d":"£900"}]
["Publications",{"v":550,"d":"£550"}]
["Elections",{"v":2500,"d":"£2,500"}]
["Insurance - Public & Employers Liability",{"v":2500,"d":"£2,500"}]
["Audit - Internal & External",{"v":1730,"d":"£1,730"}]
["Meeting/ Hire Cost",{"v":100,"d":"£100"}]
["Grass Cutting - Nythe, Eldene & Liden",{"v":73480,"d":"£73,480"}]
["Hedge Cutting/ Trees - Nythe, Eldene & Liden",{"v":14300,"d":"£14,300"}]
["Dog Bin emptying/ Litter Bins - Nythe, Eldene & Liden",{"v":18000,"d":"£18,000"}]
["Strimming Works  - Nythe, Eldene & Liden",{"v":24063.6,"d":"£24,064"}]
["Litter Picking",{"v":16639.2,"d":"£16,639"}]
["Pavement Sweeping/Cycle Paths/Pathways/Graffitti and Responsive Works",{"v":11232,"d":"£11,232"}]
["PlayPark equipment Maintenance & Renewal Fund",{"v":14000,"d":"£14,000"}]
["PlayPark annual health & safety inspection",{"v":4680,"d":"£4,680"}]
["Noticeboards & Signs",{"v":500,"d":"£500"}]
["New Waste/Dog Bins",{"v":1000,"d":"£1,000"}]
["Office Rent",{"v":4000,"d":"£4,000"}]
["3% Contingency Fund - 2% of Budget increase",{"v":4745.74,"d":"£4,746"}]
["Community Grant Fund",{"v":500,"d":"£500"}]
["Section 137 Grants",{"v":11500,"d":"£11,500"}]
["Professional Fees",{"v":500,"d":"£500"}]
["Total",{"v":241742.46,"d":"£241,742"}]