{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Precept Payment Form","Calculation Sheet","Parish Precepts Current","Parish Precepts Future","Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Precept Payment Form","index":0,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
["TO: MID DEVON DISTRICT COUNCIL",null,null,null,null,"FROM:"]
["F.A.O. Mrs Lynette Wright"]
["Phoenix House, Phoenix Lane, Tiverton, Devon EX16 6PP"]
[]
[]
["REQUEST FOR PAYMENT OF PRECEPT 2016/17"]
["Local Government Finance Act 1992"]
[]
["You are hereby directed to pay:",null,null,null,null,{"$f":"'Calculation Sheet'!A8","v":"Coldridge"}]
["( Parish/Town Council)"]
[]
["Bank Name:-"]
[]
["Bank Address:-"]
[]
[]
[]
["Bank Account No :-"]
["Sort code :_"]
[]
["The gross precept sum of","£",{"$f":"+'Calculation Sheet'!E11","v":0},null,"from the General Fund of the Authority "]
["to meet expenses payable by the Parish/Town Council."]
["NB Please enter your gross precept amount, not the precept amount less your share of the grant"]
["Authorised at a meeting of the Parish/Town Council held on               ",null,null,null,null,null,null,"Date:","             /             /  ","/"]
[]
["Signed:",null,null,null,null,null,null,"Date:","             /             /  ","/"]
[null,"(Responsible Officer)"]
[]
[]
["*NB If you do not require a precept please complete as a nil return."]
[]
[]
[null,null,null,null,null,"DEVON ASSOCIATION OF LOCAL COUNCILS SUBSCRIPTION DEDUCTION"]
[]
["In making a precept payment please deduct and pay to the D.A.L.C all sums notified and "]
["Authorised at a meeting of the Parish/Town Council held on              /             /"]
["Signed:",null,null,null,null,null,null,"Date:","             /             /  ","/"]
[null,"(Responsible Officer)"]
[]
[]
[null,"Office Use:"]
[null,"Ref Name. (Min 3)"]
[]
[null,"GL Code",null,null,"Net Amount £         p",null,"Vat Code"]
[null,"IE250 4641",null,null,null,null,null,"9"]
[null,"Line Description"]
[null,"Parish Precept 2016/17"]
[null,"GL Code",null,null,"Net Amount £         p",null,"Vat Code"]
[null,"CR496 8552",null,null,null,null,null,"9"]
[null,"Line Description"]
[null,"Parish DALC 2016-17 -"]
[]
[null,"Department Certification"]
[null,null,"Serv/Good Rec'd",null,"Price/Extn Check","Authorised Sign.","Pay Officer Check"]

{"sheet":"Calculation Sheet","index":1,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["2016/17 Town/Parish Precept Charges"]
[]
["Please select your Town/Parish from the dropdown below:"]
[]
[null,null,null,null,null,null,null,null," "]
[]
[null,null,"Grant Reduction:",null,-0.35]
["Coldridge",null,"Current Year",null,"Next year"]
[null,null,"2015/16",null,"2016/17"]
[]
["Precept Requested (enter amount to calculate)",null,{"$f":"VLOOKUP(A8,'Parish Precepts Current'!$C$10:$P$71,5,FALSE)","v":4000}]
["Share of Council Tax Reduction Grant ",null,{"$f":"-ROUND(VLOOKUP(A8,'Parish Precepts Current'!$C$10:$P$71,6,FALSE),2)","v":-145.97},null,{"$f":"-ROUND(VLOOKUP(A8,'Parish Precepts Future'!$C$10:$L$71,6,FALSE)*(100%+H7),2)","v":-123.23}]
["Net Precept to be raised by Council Tax","A",{"$f":"C11+C12","v":3854.03},null,{"$f":"E11+E12","v":-123.23}]
[]
["Number of Band D at 98% collection","B",{"$f":"VLOOKUP(A8,'Parish Precepts Current'!$C$10:$P$71,9,FALSE)","v":156.63122222222225},null,{"$f":"VLOOKUP(A8,'Parish Precepts Future'!$C$10:$L$71,9,FALSE)","v":157.62755555555557}]
[]
["Band D Parish Charge ","A divided by B",{"$f":"ROUND(C13/C15,2)","v":24.61},null,{"$f":"ROUND(E13/E15,2)","v":-0.78}]
[]
[null,null,null,null,{"$f":"(E17/C17)-1","v":-1.0316944331572531},"Rise"]
[]
["Note"]
["An increase of £1,000 would increase your annual precept by:",null,null,null,{"$f":"ROUND(1000/E15,2)","v":6.34}]
[]
[null,"which is per week:",null,null,{"$f":"ROUND(E22/52,2)","v":0.12}]

{"sheet":"Parish Precepts Current","index":2,"n_rows":74,"n_cols":12,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
["PARISH PRECEPTS 2015/16"]
[]
[]
[]
[null,null,null,"Amount","Share of","Amount ","Amount","Share of","Amount ","Band D","Band D","Band D"]
["Parish",null,"Parish","Required","DCLG Grant","Required","Required","DCLG Grant","Required","Equivalent","Equivalent","Parish"]
["Code",null,"Name","(£) 13/14","of £98,000","From C/Tax","(£) 15/16","of £63,700","From C/Tax","Properties","Properties","Charge (£)"]
[null,null,null,"(IE2504641)","13/14","13/14","(IE2504641)","15/16","15/16","100%","98%"]
[]
[1,null,"Bampton",36192,2502.1999999999998,33689.800000000003,36884,1595.7648625951038,35288.235137404896,744.16000000000008,729.27680000000009,48.39]
[2,null,"Bickleigh",3000,302.64,2697.36,3500,171.87546492692397,3328.124535073076,108.42888888888891,106.26031111111112,31.32]
[3,null,"Bow",8500,1886.11,6613.89,8500,1179.0937136098314,7320.906286390169,430.3844444444444,421.7767555555555,17.36]
[4,null,"Bradninch",25000,3191.93,21808.07,27000,1962.8253691300554,25037.174630869944,729.35777777777776,714.77062222222219,35.03]
[5,null,"Brushford",0,0,0,0,0,0,24.404444444444444,23.916355555555555,0]
[6,null,"Burlescombe",9000,942.38,8057.62,9000,552.43172902913045,8447.568270970869,316.2811111111111,309.95548888888885,27.25]
[7,null,"Butterleigh",100,62.15,37.85,110,39.546514442483677,70.453485557516331,54.932222222222222,53.833577777777776,1.31]
[8,null,"Cadbury",500,90.86,409.14,510,75.006686556469475,434.9933134435305,64.986666666666665,63.686933333333329,6.83]
[9,null,"Cadeleigh",2200,19.59,2180.41,1520,19.312423122641757,1500.6875768773582,88.361111111111114,86.593888888888884,17.329999999999998]
[10,null,"Chawleigh",12000,782.28,11217.72,11950,546.90049808195647,11403.099501918043,242.2233333333333,237.37886666666662,48.04]
[11,null,"Cheriton Bishop",7450,805.24,6644.76,8750,459.837750080023,8290.1622499199766,280.54000000000002,274.92920000000004,30.15]
[12,null,"Cheriton Fitzpaine",10800,760.32,10039.68,10850,463.00288237281063,10386.99711762719,333.49333333333334,326.82346666666666,31.78]
[13,null,"Clannaborough",0,0,0,0,0,0,26.054444444444446,25.533355555555556,0]
[14,null,"Clayhanger (B Gate)",500,56.75,443.25,584,18.475972962564665,565.5240270374353,58.50222222222223,57.332177777777787,9.86]
[15,null,"Clayhidon",6750,278.32,6471.68,7500,237.0449661335586,7262.9550338664412,221.40666666666669,216.97853333333336,33.47]
[16,16,"Coldridge",3300,389.11,2910.89,4000,145.96948708250602,3854.030512917494,159.82777777777781,156.63122222222225,24.61]
[17,null,"Colebrooke",6000,355,5645,6500,222.3934198477605,6277.6065801522391,175.17111111111112,171.6676888888889,36.57]
[18,null,"Copplestone",6600,1575.02,5024.9799999999996,8260,976.61504652344627,7283.3849534765541,428.57222222222225,420.00077777777778,17.34]
[19,null,"Crediton",136800,10890.05,125909.95,161897.47,7164.9751064751354,154732.49489352485,2585.11,2533.4078,61.08]
[20,null,"Crediton Hamlets",4869,1121.06,3747.94,5500,659.90679317048023,4840.0932068295197,528.85888888888894,518.28171111111112,9.34]
[21,null,"Cruwys Morchard",2450,246.57,2203.4299999999998,2650,156.12142937590835,2493.8785706240915,204.78888888888889,200.69311111111111,12.43]
[22,null,"Cullompton",198000,11014.69,186985.31,265001.42,7501.4201932108954,257499.9998067891,2999.5811111111116,2939.5894888888893,87.6]
[23,null,"Culmstock",11746,738.7,11007.3,15513,514.12973391373623,14998.870266086264,356.2811111111111,349.1554888888889,42.96]
[24,null,"Down St Mary",2500,266.5,2233.5,2500,166.99131072399805,2333.0086892760019,151.47999999999999,148.45039999999997,15.72]
[25,null,"Eggesford",0,0,0,0,0,0,31.213333333333331,30.589066666666664,0]
[26,null,"Halberton",11580,1403.77,10176.23,12165,927.63498700373736,11237.365012996263,614.12111111111119,601.83868888888901,18.670000000000002]
[27,null,"Hemyock",56350,1570.29,54779.71,63500,1197.3619866969709,62302.638013303032,829.36888888888882,812.78151111111106,76.650000000000006]
[28,null,"Hittisleigh",1600,144.22999999999999,1455.77,1700,58.560979876187986,1641.439020123812,60.321111111111115,59.114688888888892,27.77]
[29,null,"Hockworthy (B Gate)",500,59.45,440.55,583,88.927617986359451,494.07238201364055,83.196666666666673,81.53273333333334,6.06]
[30,null,"Holcombe Rogus",5500,400.26,5099.74,6390,254.33292635278934,6135.6670736472106,213.42111111111109,209.15268888888886,29.34]
[31,null,"Huntsham (B Gate)",500,96.6,403.4,583,68.877860305957569,514.1221396940424,65.921111111111117,64.602688888888892,7.96]
[32,null,"Kennerleigh",0,0,0,0,0,0,37.712222222222223,36.957977777777778,0]
[33,null,"Kentisbeare",14716,460.38,14255.62,16500,394.68443724603191,16105.315562753967,372.02444444444444,364.58395555555552,44.17]
[34,null,"Lapford",7140,1925.29,5214.71,10000,1334.7533162039115,8665.2466837960892,370.41555555555556,363.00724444444444,23.87]
[35,null,"Loxbeare",0,0,0,0,0,0,75.877777777777766,74.360222222222205,0]
[36,null,"Morchard Bishop",7000,1028.17,5971.83,7140,714.59019963707237,6425.4098003629279,411.97888888888883,403.73931111111102,15.91]
[37,null,"Morebath",6155,293.86,5861.14,6155,161.23787145421815,5993.7621285457817,152.50555555555553,149.45544444444442,40.1]
[38,null,"Newton St Cyres",8853,1028.17,7824.83,12518,716.30402905032497,11801.695970949675,361.27,354.0446,33.33]
[39,null,"Nymet Rowland",600,109.1,490.9,800,93.19386505989489,706.80613494010515,49.776666666666664,48.781133333333329,14.49]
[40,null,"Oakford",3095,448.22,2646.7799999999997,3411,234.66390087050178,3176.3360991294981,178.21888888888893,174.65451111111113,18.190000000000001]
[41,null,"Poughill",2000,198.27,1801.73,2200,110.91677325354587,2089.0832267464543,78.725555555555573,77.151044444444466,27.08]
[42,null,"Puddington",850,202.32,647.68000000000006,1000,124.82915233562419,875.17084766437586,86.314444444444433,84.588155555555545,10.35]
[43,null,"Sampford Peverell",7900,840.03,7059.97,8700,594.38572938058905,8105.6142706194114,493.91888888888889,484.04051111111107,16.75]
[44,null,"Sandford",10656,1265.29,9390.7099999999991,10993,866.81084208789594,10126.189157912104,481.2788888888889,471.65331111111112,21.47]
[45,null,"Shobrooke",5000,774.17,4225.83,5000,500.479728644879,4499.5202713551207,202.75555555555553,198.70044444444443,22.64]
[46,null,"Silverton",32200,2067.83,30132.17,20000,1317.7353658227339,18682.264634177267,772.61333333333334,757.16106666666667,24.67]
[47,null,"Stockleigh English",0,0,0,0,0,0,28.616666666666667,28.044333333333334,0]
[48,null,"Stockleigh Pomeroy",0,0,0,0,0,0,59.634444444444448,58.441755555555559,0]
[49,null,"Stoodleigh",4000,244.88,3755.12,3929,124.19383506961714,3804.8061649303827,146.48333333333335,143.55366666666669,26.5]
[50,null,"Templeton",1262,138.82,1123.18,1656.59,39.124700430774169,1617.4652995692259,63.13666666666667,61.873933333333333,26.14]
[51,null,"Thelbridge",800,212.46,587.54,1500,144.09621747076497,1355.9037825292351,134.20333333333332,131.51926666666665,10.31]
[52,null,"Thorverton",13500,846.79,12653.21,13770,558.97626047148651,13211.023739528513,379.66,372.0668,35.51]
[53,null,"Tiverton",236442,34636.020000000004,201805.97999999998,267586.71999999997,22168.715322063108,245418.00467793687,6804.4555555555553,6668.37,36.799999999999997]
[54,null,"Uffculme",70000,4606.8500000000004,65393.15,70000,2865.5711913559799,67134.428808644021,1036.81,1016.0737999999999,66.069999999999993]
[55,null,"Uplowman",2500,170.57,2329.4299999999998,2900,96.951705600128022,2803.0482943998718,151.54333333333335,148.51246666666668,18.87]
[56,null,"Upton Hellions",0,0,0,0,0,0,33.066666666666663,32.405333333333331,0]
[57,null,"Washfield",1650,236.78,1413.22,1594.88,177.10736370069083,1417.7726362993094,159.85777777777778,156.66062222222223,9.0500000000000007]
[58,null,"Washford Pyne",550,76,474,500,34.864256736110917,465.13574326388908,41.804444444444442,40.968355555555554,11.35]
[59,null,"Wembworthy",3000,249.27,2750.73,3000,193.05031450604562,2806.9496854939543,101.84888888888888,99.811911111111101,28.12]
[60,null,"Willand",32337,3439.51,28897.489999999998,41700,2364.6129893951388,39335.387010604863,1144.9633333333336,1122.0640666666668,35.06]
[61,null,"Woolfardisworthy",500,171.25,328.75,500,149.59384990867903,350.40615009132097,68.21555555555554,66.851244444444433,5.24]
[62,null,"Zeal Monachorum",3250,377.63,2872.37,4000,193.21907065482873,3806.7809293451714,156.25555555555553,153.13044444444441,24.86]
[]
[]
[null,null,null,1046243,98000,948243,{"$f":"SUM(G10:G71)","v":1200455.0799999996},{"$f":"SUM(H10:H71)","v":63699.999999999993},{"$f":"SUM(I10:I71)","v":1136755.08},{"$f":"SUM(J10:J71)","v":27846.69333333334},27289.763022222221,1459.1199999999997]

{"sheet":"Parish Precepts Future","index":3,"n_rows":78,"n_cols":12,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["PARISH PRECEPTS 2016/17"]
[]
[]
[]
[null,null,null,"Amount","Share of","Amount ","Amount","Share of","Amount ","Band D","Band D","Band D"]
["Parish",null,"Parish","Required","DCLG Grant","Required","Required","DCLG Grant","Required","Equivalent","Equivalent","Parish"]
["Code",null,"Name","(£) 13/14","of £98,000","From C/Tax","(£) 15/16","of £55,250","From C/Tax","Properties","Properties","Charge (£)"]
[null,null,null,"(IE2504641)","13/14","13/14","(IE2504641)","16/17","16/17","100%","98%"]
[]
[1,null,"Bampton",36192,2502.1999999999998,33689.800000000003,null,1499.224187382787,-1499.224187382787,758.3,743.1339999999999]
[2,null,"Bickleigh",3000,302.64,2697.36,null,137.39989888323873,-137.39989888323873,110.63333333333333,108.42066666666666]
[3,null,"Bow",8500,1886.11,6613.89,null,967.34943347654212,-967.34943347654212,441.71666666666664,432.88233333333329]
[4,null,"Bradninch",25000,3191.93,21808.07,null,1792.9964152216253,-1792.9964152216253,737.86111111111109,723.10388888888883]
[5,null,"Brushford",0,0,0,null,12.239791903916281,-12.239791903916281,25.094444444444441,24.592555555555553]
[6,null,"Burlescombe",9000,942.38,8057.62,null,431.75984936593051,-431.75984936593051,321.69444444444446,315.26055555555558]
[7,null,"Butterleigh",100,62.15,37.85,null,35.112020728454986,-35.112020728454986,52.511111111111113,51.460888888888888]
[8,null,"Cadbury",500,90.86,409.14,null,40.914391860250923,-40.914391860250923,65.227777777777789,63.923222222222229]
[9,null,"Cadeleigh",2200,19.59,2180.41,null,8.7257963178120406,-8.7257963178120406,89.322222222222209,87.535777777777767]
[10,null,"Chawleigh",12000,782.28,11217.72,null,435.03002277537377,-435.03002277537377,243.01111111111109,238.15088888888886]
[11,null,"Cheriton Bishop",7450,805.24,6644.76,null,371.91967639259087,-371.91967639259087,279.83888888888885,274.24211111111106]
[12,null,"Cheriton Fitzpaine",10800,760.32,10039.68,null,375.06332806075244,-375.06332806075244,332.32222222222225,325.6757777777778]
[13,null,"Clannaborough",0,0,0,null,16.989713695853656,-16.989713695853656,28.144444444444442,27.581555555555553]
[14,null,"Clayhanger (B Gate)",500,56.75,443.25,null,3.2232532352916166,-3.2232532352916166,58.761111111111113,57.585888888888888]
[15,null,"Clayhidon",6750,278.32,6471.68,null,194.51029409451763,-194.51029409451763,224.7,220.20599999999999]
[16,16,"Coldridge",3300,389.11,2910.89,null,123.22729414064136,-123.22729414064136,160.84444444444446,157.62755555555557]
[17,null,"Colebrooke",6000,355,5645,null,176.27448363484999,-176.27448363484999,176.05555555555557,172.53444444444446]
[18,null,"Copplestone",6600,1575.02,5024.9799999999996,null,889.36023880497135,-889.36023880497135,426.79999999999995,418.26399999999995]
[19,null,"Crediton",136800,10890.05,125909.95,null,6236.1412258486471,-6236.1412258486471,2656.2055555555553,2603.0814444444441]
[20,null,"Crediton Hamlets",4869,1121.06,3747.94,null,579.47649105006599,-579.47649105006599,528.3555555555555,517.78844444444439]
[21,null,"Cruwys Morchard",2450,246.57,2203.4299999999998,null,131.35221389294463,-131.35221389294463,204.76666666666668,200.67133333333334]
[22,null,"Cullompton",198000,11014.69,186985.31,null,6395.7844062508875,-6395.7844062508875,3100.0611111111111,3038.059888888889]
[23,null,"Culmstock",11746,738.7,11007.3,null,479.79620835413289,-479.79620835413289,352.24444444444441,345.19955555555549]
[24,null,"Down St Mary",2500,266.5,2233.5,null,105.25605379591561,-105.25605379591561,153.75555555555553,150.68044444444442]
[25,null,"Eggesford",0,0,0,null,17.08748665990958,-17.08748665990958,30.588888888888892,29.977111111111114]
[26,null,"Halberton",11580,1403.77,10176.23,null,835.23212240855764,-835.23212240855764,613.63333333333333,601.3606666666667]
[27,null,"Hemyock",56350,1570.29,54779.71,null,1030.7525563217337,-1030.7525563217337,839.69444444444446,822.90055555555557]
[28,null,"Hittisleigh",1600,144.22999999999999,1455.77,null,50.078471423317815,-50.078471423317815,60.588888888888896,59.37711111111112]
[29,null,"Hockworthy (B Gate)",500,59.45,440.55,null,35.062252798068684,-35.062252798068684,83.011111111111106,81.350888888888889]
[30,null,"Holcombe Rogus",5500,400.26,5099.74,null,197.4916236573047,-197.4916236573047,216.73888888888888,212.40411111111109]
[31,null,"Huntsham (B Gate)",500,96.6,403.4,null,53.542292256716514,-53.542292256716514,65.405555555555551,64.097444444444434]
[32,null,"Kennerleigh",0,0,0,null,52.270023257031809,-52.270023257031809,37.738888888888894,36.984111111111119]
[33,null,"Kentisbeare",14716,460.38,14255.62,null,343.29484436664256,-343.29484436664256,379.38888888888886,371.80111111111108]
[34,null,"Lapford",7140,1925.29,5214.71,null,1143.6613447647617,-1143.6613447647617,376.01111111111112,368.49088888888889]
[35,null,"Loxbeare",0,0,0,null,57.781652038015125,-57.781652038015125,76.288888888888891,74.763111111111115]
[36,null,"Morchard Bishop",7000,1028.17,5971.83,null,627.16759349667859,-627.16759349667859,414.47777777777776,406.18822222222218]
[37,null,"Morebath",6155,293.86,5861.14,null,147.18533173521581,-147.18533173521581,149.4,146.41200000000001]
[38,null,"Newton St Cyres",8853,1028.17,7824.83,null,603.72188080945944,-603.72188080945944,359.83888888888885,352.64211111111103]
[39,null,"Nymet Rowland",600,109.1,490.9,null,67.685198970009836,-67.685198970009836,49.927777777777777,48.929222222222222]
[40,null,"Oakford",3095,448.22,2646.7799999999997,null,215.82683437030522,-215.82683437030522,176.60555555555558,173.07344444444448]
[41,null,"Poughill",2000,198.27,1801.73,null,74.374578365175807,-74.374578365175807,81.127777777777766,79.505222222222216]
[42,null,"Puddington",850,202.32,647.68000000000006,null,96.958641380257049,-96.958641380257049,88.461111111111109,86.691888888888883]
[43,null,"Sampford Peverell",7900,840.03,7059.97,null,428.19662827919899,-428.19662827919899,500.61666666666662,490.60433333333327]
[44,null,"Sandford",10656,1265.29,9390.7099999999991,null,725.94283213975552,-725.94283213975552,495.11666666666673,485.2143333333334]
[45,null,"Shobrooke",5000,774.17,4225.83,null,478.48108740348891,-478.48108740348891,201.37222222222221,197.34477777777775]
[46,null,"Silverton",32200,2067.83,30132.17,null,1102.1312951280695,-1102.1312951280695,774.42222222222222,758.93377777777778]
[47,null,"Stockleigh English",0,0,0,null,8.4293584545301403,-8.4293584545301403,29.572222222222223,28.980777777777778]
[48,null,"Stockleigh Pomeroy",0,0,0,null,39.575132785332329,-39.575132785332329,60.172222222222224,58.968777777777781]
[49,null,"Stoodleigh",4000,244.88,3755.12,null,108.07153545989493,-108.07153545989493,147.12777777777779,144.18522222222222]
[50,null,"Templeton",1262,138.82,1123.18,null,15.313198918290009,-15.313198918290009,64.938888888888883,63.640111111111104]
[51,null,"Thelbridge",800,212.46,587.54,null,130.02027761977229,-130.02027761977229,133.62777777777777,130.9552222222222]
[52,null,"Thorverton",13500,846.79,12653.21,null,481.00447064225818,-481.00447064225818,374.82777777777778,367.33122222222221]
[53,null,"Tiverton",236442,34636.020000000004,201805.97999999998,null,19542.1641181173,-19542.1641181173,6741.2811111111114,6606.4454888888886]
[54,null,"Uffculme",70000,4606.8500000000004,65393.15,null,2479.9297332072238,-2479.9297332072238,1045.9444444444446,1025.0255555555557]
[55,null,"Uplowman",2500,170.57,2329.4299999999998,null,87.580844492152508,-87.580844492152508,150.08333333333334,147.08166666666668]
[56,null,"Upton Hellions",0,0,0,null,31.100888268246699,-31.100888268246699,33.016666666666666,32.356333333333332]
[57,null,"Washfield",1650,236.78,1413.22,null,144.52118797399154,-144.52118797399154,161.88888888888889,158.65111111111111]
[58,null,"Washford Pyne",550,76,474,null,27.314728550574859,-27.314728550574859,40.772222222222219,39.956777777777774]
[59,null,"Wembworthy",3000,249.27,2750.73,null,111.6271625300008,-111.6271625300008,106.75,104.61499999999999]
[60,null,"Willand",32337,3439.51,28897.489999999998,null,2063.2895709430672,-2063.2895709430672,1149.1611111111113,1126.1778888888891]
[61,null,"Woolfardisworthy",500,171.25,328.75,null,63.097192461127619,-63.097192461127619,70.61666666666666,69.204333333333324]
[62,null,"Zeal Monachorum",3250,377.63,2872.37,null,93.907338378561704,-93.907338378561704,159.9388888888889,156.7401111111111]
[]
[]
[null,null,null,1046243,98000,948243,{"$f":"SUM(G10:G71)","v":0},{"$f":"SUM(H10:H71)","v":55249.999999999993},{"$f":"SUM(I10:I71)","v":-55249.999999999993},28068.403333333335,27507.025266666664,0]
[]
[]
[]
[null,null,null,null,null,null,"Control"]

{"sheet":"Sheet1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}