{"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":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":false,"merged":[[8,1,8,3],[9,1,9,3],[52,1,52,3],[2,1,2,2],[2,3,2,7],[3,1,3,7],[45,1,45,3],[46,1,46,3],[50,1,50,3],[48,1,48,3],[16,1,16,3],[60,1,60,7],[14,1,14,4],[53,1,53,3],[32,1,32,3],[27,1,27,3],[33,1,33,3],[38,1,38,3],[41,1,41,3],[42,1,42,3],[36,1,36,3],[37,1,37,3],[49,1,49,3],[44,1,44,3],[43,1,43,3],[47,1,47,3],[51,1,51,3],[1,0,1,7],[40,1,40,3],[0,0,0,7],[5,1,5,3],[19,1,19,3],[18,1,18,3],[17,1,17,3],[15,1,15,3],[20,1,20,3],[13,1,13,3],[39,1,39,3],[30,1,30,3],[31,1,31,3],[35,1,35,3],[10,1,10,3],[7,1,7,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[59,1,59,3],[58,1,58,3]]}
["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,0,0,0,{"$f":"E8-G8","v":0}]
[null,"H264 - med engelske undertekster ",null,null,0,0,0,0]
[null,"Oversættelse",null,null,0,0,0,0]
[null,"Overhead (gælder kun dokumentarfilm)",null,null,0,0,0,0]
[null,"ANDET specificer: ",null,null,0,0,0,0]
[null,"ANDET specificer: ",null,null,0,0,0,0]
[null,"Subtotal FESTIVALKOPIER",null,null,{"$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,0,0,0,{"$f":"E16-G16","v":0}]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,0]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,0]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,0]
[null,"(Rejsendes navn & Funktion) ",null,null,0,0,0,0]
[null,"Subtotal REJSER",null,null,{"$f":"SUM(E16:E20)","v":0},{"$f":"SUM(F16:F20)","v":0},{"$f":"SUM(G16:G20)","v":0},0]
[null,"HOTEL","Antal nætter","á pris (DKK)"]
[null,"(Rejsendes navn)",0,0,{"$f":"(C23*D23)","v":0},0,0,{"$f":"E23-G23","v":0}]
[null,"(Rejsendes navn)",0,0,{"$f":"(C24*D24)","v":0},0,0,0]
[null,"(Rejsendes navn)",0,0,{"$f":"(C25*D25)","v":0},0,0,0]
[null,"(Rejsendes navn)",0,0,{"$f":"(C26*D26)","v":0},0,0,0]
[null,"(Rejsendes navn)",0,0,0,0,0,0]
[null,"Subtotal HOTEL",null,null,{"$f":"SUM(E23:E27)","v":0},{"$f":"SUM(F23:F27)","v":0},{"$f":"SUM(G23:G27)","v":0},0]
[null,"INTERNATIONAL LAUNCH (Specificer venligst ud for Art)"]
[null,"PRESSEMATERIALE"]
[null,"Art:",null,null,0,0,0,{"$f":"E31-G31","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E32-G32","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E33-G33","v":0}]
[null,"Subtotal Pressemateriale",null,null,{"$f":"SUM(E31:E33)","v":0},{"$f":"SUM(F31:F33)","v":0},{"$f":"SUM(G31:G33)","v":0},{"$f":"E34-G34","v":0}]
[null,"ANNONCER"]
[null,"Art:",null,null,0,0,0,{"$f":"E36-G36","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E37-G37","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E38-G38","v":0}]
[null,"Subtotal Annoncer",null,null,{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},{"$f":"SUM(G36:G38)","v":0},{"$f":"E39-G39","v":0}]
[null,"PLAKAT OG MARKEDSFØRINGSMATERIALE"]
[null,"Art:",null,null,0,0,0,{"$f":"E41-G41","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E42-G42","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E43-G43","v":0}]
[null,"Subtotal Plakat og markedsføringsmateriale",null,null,{"$f":"SUM(E41:E43)","v":0},{"$f":"SUM(F41:F43)","v":0},{"$f":"SUM(G41:G43)","v":0},{"$f":"E44-G44","v":0}]
[null,"INTERNATIONAL PRESSEAGENT/PUBLICIST "]
[null,"Agent: ",null,null,0,0,0,{"$f":"E46-G46","v":0}]
[null,"Evt. anden part eller aktivitet: ",null,null,0,0,0,{"$f":"E47-G47","v":0}]
[null,"Subtotal International Presseagent/Publicist",null,null,{"$f":"SUM(E46:E47)","v":0},null,{"$f":"SUM(G46:G47)","v":0},{"$f":"E48-G48","v":0}]
[null,"ØVRIGE TILTAG"]
[null,"Netværksmiddag",null,null,0,0,0,{"$f":"E50-G50","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E51-G51","v":0}]
[null,"Art:",null,null,0,0,0,{"$f":"E52-G52","v":0}]
[null,"Subtotal Øvrige tiltag",null,null,{"$f":"SUM(E50:E52)","v":0},{"$f":"SUM(F50:F52)","v":0},{"$f":"SUM(G50:G52)","v":0},{"$f":"E53-G53","v":0}]
[null,"Subtotal INTERNATIONAL LAUNCH",null,null,{"$f":"SUM(E34,E39,E44,E48,E53)","v":0},{"$f":"SUM(F34,F39,F44,F48,F53)","v":0},{"$f":"SUM(G34,G39,G44,G48,G53)","v":0},{"$f":"E54-G54","v":0}]
[null,"GRAND TOTAL",null,null,{"$f":"SUM(E14,E21,E28,E54)","v":0},{"$f":"SUM(F14,F21,F28,F54)","v":0},{"$f":"SUM(G14,G21,G28,G54)","v":0},{"$f":"SUM(H14,H21,H28,H54)","v":0}]
[null,"FINANSIERING (endelig finansiering ved regnskabsaflæggelse)"]
[null,"Filminstittuttet (ansøgt beløb)",null,null,0,0,0,{"$f":"E57-G57","v":0}]
[null,"Evt. anden finansiering ",null,null,0,0,0,{"$f":"E58-G58","v":0}]
[null,"Egen finansiering ",null,null,0,0,0,{"$f":"E59-G59","v":0}]
[null,"SAMLET FINANSIERING",null,null,{"$f":"SUM(E57:E59)","v":0},{"$f":"SUM(F57:F59)","v":0},{"$f":"SUM(G57:G59)","v":0}]
[]
[null,null,null,"Navn:",null,null,null,"Dato:"]

{"sheet":"Afvigelsesforklaring","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"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.","ART","KOMMENTAR"]

{"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]"]