{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Festivalregnskab","Afvigelsesforklaring","Beretning støttemodtager"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":0,"defined_names":25,"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":"Festivalregnskab","index":0,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[[8,1,8,3],[9,1,9,3],[50,1,50,3],[2,1,2,2],[2,3,2,7],[3,1,3,7],[43,1,43,3],[44,1,44,3],[48,1,48,3],[46,1,46,3],[58,1,58,7],[14,1,14,4],[51,1,51,3],[30,1,30,3],[25,1,25,3],[31,1,31,3],[36,1,36,3],[39,1,39,3],[40,1,40,3],[34,1,34,3],[35,1,35,3],[47,1,47,3],[42,1,42,3],[41,1,41,3],[45,1,45,3],[49,1,49,3],[1,0,1,7],[38,1,38,3],[0,0,0,7],[5,1,5,3],[18,1,18,3],[17,1,17,3],[16,1,16,3],[15,1,15,3],[19,1,19,3],[13,1,13,3],[37,1,37,3],[28,1,28,3],[29,1,29,3],[33,1,33,3],[10,1,10,3],[7,1,7,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[57,1,57,3],[56,1,56,3]]}
["Udfyld KUN de poster, der er relevante for ansøgningen! (hvis der fx ikke søges om kopistøtte, så undlad at udfylde det punkt)"]
["INTERNATIONAL PROMOVERING - BUDGET OG REGNSKAB under DKK 100.000"]
[null,"Filmtitel: ",null,"Producent: "]
[null,"Navn på festivalen: "]
[]
["Konteringsnr.",null,null,null,"Budget","Godkendte poster","Realiseret (afvigelsesforklaring: Ark 2)","Difference (udregnes af arket)"]
[null,"FESTIVALKOPI",null,null,"(DKK ex. moms)","(udfyldes af DFI)","(DKK ex. moms)"]
[null,"DCP - Digital fil",null,null,0,{"$f":"E8","v":0},0,{"$f":"E8-G8","v":0}]
[null,"H264 - med engelske undertekster ",null,null,0,{"$f":"E9","v":0},0,0]
[null,"Oversættelse",null,null,0,0,0,0]
[null,"Overhead (gælder kun dokumentarfilm)",null,null,0,0,0,0]
[null,"ANDET specificer: ",null,null,0,0,0,0]
[null,"ANDET specificer: ",null,null,0,0,0,0]
[null,"Subtotal FESTIVALKOPIER",null,null,{"$f":"SUM(E8:E13)","v":0},{"$f":"SUM(F8:F13)","v":0},{"$f":"SUM(G8:G13)","v":0},0]
[null,"REJSER (Fly / tog / bus / færge / bil "]
[null,"(Rejsendes navn & Funktion) ",null,null,0,{"$f":"E16","v":0},0,{"$f":"E16-G16","v":0}]
[null,"(Rejsendes navn & Funktion) ",null,null,0,{"$f":"E17","v":0},0,{"$f":"E17-G17","v":0}]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,{"$f":"E18-G18","v":0}]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,{"$f":"E19-G19","v":0}]
[null,"Subtotal REJSER",null,null,{"$f":"SUM(E16:E19)","v":0},{"$f":"SUM(F16:F19)","v":0},{"$f":"SUM(G16:G19)","v":0},{"$f":"E20-G20","v":0}]
[null,"HOTEL","Antal nætter","á pris (DKK)"]
[null,"(Rejsendes navn)",0,0,{"$f":"(C22*D22)","v":0},{"$f":"E22","v":0},0,{"$f":"E22-G22","v":0}]
[null,"(Rejsendes navn)",0,0,{"$f":"(C23*D23)","v":0},{"$f":"E23","v":0},0,{"$f":"E23-G23","v":0}]
[null,"(Rejsendes navn)",0,0,{"$f":"(C24*D24)","v":0},0,0,{"$f":"E24-G24","v":0}]
[null,"(Rejsendes navn)",0,0,0,0,0,{"$f":"E25-G25","v":0}]
[null,"Subtotal HOTEL",null,null,{"$f":"SUM(E22:E25)","v":0},{"$f":"SUM(F22:F25)","v":0},{"$f":"SUM(G22:G25)","v":0},{"$f":"E26-G26","v":0}]
[null,"INTERNATIONAL LAUNCH (Specificer venligst ud for Art)"]
[null,"PRESSEMATERIALE"]
[null,"Art:",null,null,0,{"$f":"E29","v":0},0,{"$f":"E29-G29","v":0}]
[null,"Art:",null,null,0,{"$f":"E30","v":0},0,{"$f":"E30-G30","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E31-G31","v":0}]
[null,"Subtotal Pressemateriale",null,null,{"$f":"SUM(E29:E31)","v":0},{"$f":"SUM(F29:F31)","v":0},{"$f":"SUM(G29:G31)","v":0},{"$f":"E32-G32","v":0}]
[null,"ANNONCER"]
[null,"Art:",null,null,0,{"$f":"E34","v":0},0,{"$f":"E34-G34","v":0}]
[null,"Art:",null,null,0,{"$f":"E35","v":0},0,{"$f":"E35-G35","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E36-G36","v":0}]
[null,"Subtotal Annoncer",null,null,{"$f":"SUM(E34:E36)","v":0},{"$f":"SUM(F34:F36)","v":0},{"$f":"SUM(G34:G36)","v":0},{"$f":"E37-G37","v":0}]
[null,"PLAKAT OG MARKEDSFØRINGSMATERIALE"]
[null,"Art:",null,null,0,{"$f":"E39","v":0},0,{"$f":"E39-G39","v":0}]
[null,"Art:",null,null,0,{"$f":"E40","v":0},0,{"$f":"E40-G40","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E41-G41","v":0}]
[null,"Subtotal Plakat og markedsføringsmateriale",null,null,{"$f":"SUM(E39:E41)","v":0},{"$f":"SUM(F39:F41)","v":0},{"$f":"SUM(G39:G41)","v":0},{"$f":"E42-G42","v":0}]
[null,"INTERNATIONAL PRESSEAGENT/PUBLICIST "]
[null,"Agent: ",null,null,0,{"$f":"E44","v":0},0,{"$f":"E44-G44","v":0}]
[null,"Evt. anden part: ",null,null,0,{"$f":"E45","v":0},0,{"$f":"E45-G45","v":0}]
[null,"Subtotal International Presseagent/Publicist",null,null,{"$f":"SUM(E44:E45)","v":0},null,{"$f":"SUM(G44:G45)","v":0},{"$f":"E46-G46","v":0}]
[null,"ØVRIGE TILTAG"]
[null,"Launch-middag",null,null,0,{"$f":"E48","v":0},0,{"$f":"E48-G48","v":0}]
[null,"Art:",null,null,0,{"$f":"E49","v":0},0,{"$f":"E49-G49","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E50-G50","v":0}]
[null,"Subtotal Øvrige tiltag",null,null,{"$f":"SUM(E48:E50)","v":0},{"$f":"SUM(F48:F50)","v":0},{"$f":"SUM(G48:G50)","v":0},{"$f":"E51-G51","v":0}]
[null,"Subtotal INTERNATIONAL LAUNCH",null,null,{"$f":"SUM(E32,E37,E42,E46,E51)","v":0},{"$f":"SUM(F32,F37,F42,F46,F51)","v":0},{"$f":"SUM(G32,G37,G42,G46,G51)","v":0},{"$f":"E52-G52","v":0}]
[null,"GRAND TOTAL",null,null,{"$f":"SUM(E14,E20,E26,E52)","v":0},{"$f":"SUM(F14,F20,F26,F52)","v":0},{"$f":"SUM(G14,G20,G26,G52)","v":0},{"$f":"SUM(H14,H20,H26,H52)","v":0}]
[null,"FINANSIERING (endelig finansiering ved regnskabsaflæggelse)"]
[null,"Filminstittuttet (ansøgt beløb)",null,null,0,0,0,{"$f":"E55-G55","v":0}]
[null,"Evt. anden finansiering ",null,null,0,0,0,{"$f":"E56-G56","v":0}]
[null,"Egen finansiering ",null,null,0,0,0,{"$f":"E57-G57","v":0}]
[null,"SAMLET FINANSIERING",null,null,{"$f":"SUM(E55:E57)","v":0},{"$f":"SUM(F55:F57)","v":0},{"$f":"SUM(G55:G57)","v":0}]
[]
[null,null,null,"Navn:",null,null,null,"Dato:"]

{"sheet":"Afvigelsesforklaring","index":1,"n_rows":50,"n_cols":3,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[0,0,0,2]]}
["INTERNATIONAL KOPI- & FESTIVALSTØTTE - BUDGET OG REGNSKAB - AFVIGELSESFORKLARING "]
[null,"Filmtitel: "]
[null,"Producent: "]
[null,"Navn på festivalen: "]
[]
["Konteringsnr.",null,"KOMMENTAR"]
[null,"FESTIVALKOPI"]
[null,{"$f":"Festivalregnskab!B8","v":"DCP - Digital fil"}]
[null,{"$f":"Festivalregnskab!B9","v":"H264 - med engelske undertekster "}]
[null,{"$f":"Festivalregnskab!B10","v":"Oversættelse"}]
[null,{"$f":"Festivalregnskab!B11","v":"Overhead (gælder kun dokumentarfilm)"}]
[null,{"$f":"Festivalregnskab!B12","v":"ANDET specificer: "}]
[null,{"$f":"Festivalregnskab!B13","v":"ANDET specificer: "}]
[null,{"$f":"Festivalregnskab!B15","v":"REJSER (Fly / tog / bus / færge / bil "}]
[null,"REJSER"]
[null,{"$f":"Festivalregnskab!B16","v":"(Rejsendes navn & Funktion) "}]
[null,{"$f":"Festivalregnskab!B17","v":"(Rejsendes navn & Funktion) "}]
[null,{"$f":"Festivalregnskab!B18","v":"(Rejsendes navn & Funktion) "}]
[null,{"$f":"Festivalregnskab!B19","v":"(Rejsendes navn & Funktion) "}]
[null,{"$f":"Festivalregnskab!B20","v":"Subtotal REJSER"}]
[null,"HOTEL"]
[null,{"$f":"Festivalregnskab!B22","v":"(Rejsendes navn)"}]
[null,{"$f":"Festivalregnskab!B23","v":"(Rejsendes navn)"}]
[null,{"$f":"Festivalregnskab!B24","v":"(Rejsendes navn)"}]
[null,{"$f":"Festivalregnskab!B25","v":"(Rejsendes navn)"}]
[]
[null,"INTERNATIONAL LAUNCH (Specificer venligst ud for Art)"]
[null,"PRESSEMATERIALE"]
[null,{"$f":"Festivalregnskab!B29","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B30","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B31","v":"Art:"}]
[]
[null,"ANNONCER"]
[null,{"$f":"Festivalregnskab!B34","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B35","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B36","v":"Art:"}]
[]
[null,"PLAKAT OG MARKEDSFØRINGSMATERIALE"]
[null,{"$f":"Festivalregnskab!B39","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B40","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B41","v":"Art:"}]
[]
[null,"INTERNATIONAL PRESSEAGENT/PUBLICIST "]
[null,{"$f":"Festivalregnskab!B44","v":"Agent: "}]
[null,{"$f":"Festivalregnskab!B45","v":"Evt. anden part: "}]
[]
[null,"ØVRIGE TILTAG"]
[null,{"$f":"Festivalregnskab!B48","v":"Launch-middag"}]
[null,{"$f":"Festivalregnskab!B49","v":"Art:"}]
[null,{"$f":"Festivalregnskab!B50","v":"Art:"}]

{"sheet":"Beretning støttemodtager","index":2,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,1,0,7],[36,1,36,4]]}
[null,"STØTTEMODTAGERS BERETNING"]
[]
[]
[]
[null,"Jeg / vi erklærer hermed, at regnskabet er aflagt i overensstemmelse med:"]
[]
[null,"·         Det Danske Filminstituts retningslinjer i \"Deltagelse i internationale filmfestivaler, samt andre relateret aktiviteter"]
[]
[null,"·         Bekendtgørelse nr. 1479 om regnskab og revision af projekt- og aktivitetstilskud fra Kulturministeriet af 22/12/2014."]
[]
[]
[null,"Jeg / vi anser den valgte metode for opgørelse af projektregnskabet for hensigtsmæssigt, således at projektregnskabet"]
[null,"giver et retvisende billede af projektet omkostninger og finansiering."]
[]
[]
[null,"Jeg / vi erklærer, at projektregnskabet indeholder samme poster som det godkendte budget, og budgettallene er anført "]
[null,"til sammenligning og at der kun foreligger projektrelateret bilagsmateriale til grund for opgørelse af projektregnskabet."]
[]
[]
[null,"Alle projektomkostninger er opgjort på markedsvilkår, og der er udvist forsvarligt økonomisk forvaltning ved forvaltningen af "]
[null,"de midler, der er omfattet af projektregnskabet. "]
[]
[]
[null,"Tilskudsmidlerne er anvendt sparsommeligt og til formålet i henhold til tilsagnsbrevet af d. [skriv dato fra tilsagnsbrevet.]"]
[]
[]
[]
[]
[]
[null,"Dato: "]
[]
[]
[null,"[Underskrives af tegningsberettiget]"]
[null,"_________________________________________________"]
[null,"Underskrift"]
[]
[null,"Angiv med blokbogstaver:"]
[null,"[Navn]"]
[null,"[Firma]"]