{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Tabel1","Budget"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":1,"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":"Tabel1","index":0,"n_rows":4,"n_cols":13,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Omsætning (indtægt)","Tilskud","Egenf.","Tilskud2","Egenf.3","Tilskud4","Egenf.5","Tilskud6","Egenf.7","Tilskud8","Egenf.9","Tilskud10","Egenf.11"]
["XXXX",0,0]
["XXXX",0,0]
["XXXX",0,0]

{"sheet":"Budget","index":1,"n_rows":81,"n_cols":13,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Indtægter",{"$f":"$B$4","v":"2025"},{"$f":"G$1+1","v":2026},{"$f":"H$1+1","v":2027},{"$f":"I$1+1","v":2028},{"$f":"J$1+1","v":2029},"TOTAL","TOTAL"]
[null,"Oplysninger","Samlet budget resultat",{"$f":"D3-D4","v":0},null,"Fonde","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
["Antal år, periode (antal)",5,"Indtægter",{"$f":"ABS(SUM(Tabel1[[#Totals],[  Budget  ]],Tabel14[[#Totals],[  Budget  ]],Tabel146[[#Totals],[  Budget  ]],Tabel147[[#Totals],[  Budget  ]],Tabel148[[#Totals],[  Budget  ]],Tabel1489[[#Totals],[  Budget  ]]))","v":0},null,"Augustinus Fonden",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Budget, år 1 (Årstal):","2025","Udgifter / Samlet budget",{"$f":"ABS(SUM(Tabel110[[#Totals],[  Budget  ]],Tabel11012[[#Totals],[TOTAL]],Tabel1101213[[#Totals],[TOTAL]],Tabel110121314[[#Totals],[TOTAL]],Tabel110121315[[#Totals],[TOTAL]]))","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Bevillingsmodtagers navn (virksomhed):",null,{"$f":"_xlfn.IFS(D3>D4,\"OVERSKUD\",D3<D4,\"MANGLER FINANSIERING\",D3=D4,\"\")","v":""},null,null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["CVR-nummer:",null,null,null,null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Antal koncerter (pr. år)",null,"Indtægter","Budget",null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Antal koncertdage (pr. år)",null,"Ansøgt Augustinus Fonden",{"$f":"ABS(SUMIF(F:F,\"Augustinus Fonden\",L:L))","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Antal kunstnere (pr. år)",null,"Øvrige Fonde",{"$f":"ABS(Tabel1[[#Totals],[  Budget  ]]-L3)","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,"Kommuner",{"$f":"ABS(Tabel14[[#Totals],[  Budget  ]])","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["FELT FORKLARINGER",null,"Staten",{"$f":"ABS(Tabel146[[#Totals],[  Budget  ]])","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Indtast beløb eller tekst",null,"Sponsor",{"$f":"ABS(Tabel147[[#Totals],[  Budget  ]])","v":0},null,"[Indtast fond]",null,null,null,null,null,{"$f":"SUM(Tabel1[[#This Row],[Budget]:[ Budget  ]])","v":0}]
["Beregnings felt (totaler)",null,"Billetindtægter",{"$f":"ABS(Tabel148[[#Totals],[  Budget  ]])","v":0},null,{"$f":"_xlfn.CONCAT(Tabel1[[#Headers],[Fonde]],\" i alt\")","v":"Fonde i alt"},{"$f":"SUBTOTAL(109,Tabel1[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel1[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel1[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1[Regnskab])","v":0}]
["Beregnings felt (totaler)",null,"Egen finansiering",{"$f":"ABS(Tabel1489[[#Totals],[  Budget  ]])","v":0},null," "]
["Skal først udfyldes efter endt projekt",null,"I alt ",{"$f":"SUM(D8:D14)","v":0},null,"Kommuner","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,null,null,null,"[Indtast kommune]",null,null,null,null,null,{"$f":"SUM(Tabel14[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,"UDGIFTER","Budget",null,"[Indtast kommune]",null,null,null,null,null,{"$f":"SUM(Tabel14[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,"Kunstnerhonorar",{"$f":"ABS(Tabel110[[#Totals],[  Budget  ]])","v":0},null,"[Indtast kommune]",null,null,null,null,null,{"$f":"SUM(Tabel14[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,"Produktion og afvikling",{"$f":"ABS(Tabel11012[[#Totals],[TOTAL]])","v":0},null,{"$f":"_xlfn.CONCAT(Tabel14[[#Headers],[Kommuner]],\" i alt\")","v":"Kommuner i alt"},{"$f":"SUBTOTAL(109,Tabel14[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel14[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel14[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel14[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel14[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel14[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel14[Regnskab])","v":0}]
[null,null,"Administration",{"$f":"ABS(Tabel1101213[[#Totals],[TOTAL]])","v":0},null," "]
[null,null,"Kommunikation og markedsføring",{"$f":"ABS(Tabel110121314[[#Totals],[TOTAL]])","v":0},null,"Staten","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,"Andet",{"$f":"ABS(Tabel110121315[[#Totals],[TOTAL]])","v":0},null,"[Indtast statsstøtte]",null,null,null,null,null,{"$f":"SUM(Tabel146[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,"I alt ",{"$f":"SUM(D18:D22)","v":0},null,"[Indtast statsstøtte]",null,null,null,null,null,{"$f":"SUM(Tabel146[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast statsstøtte]",null,null,null,null,null,{"$f":"SUM(Tabel146[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel146[[#Headers],[Staten]],\" i alt\")","v":"Staten i alt"},{"$f":"SUBTOTAL(109,Tabel146[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel146[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel146[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel146[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel146[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel146[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel146[Regnskab])","v":0}]
[null,null,null,null,null," "]
[null,null,null,null,null,"Sponsor","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,null,null,null,"[Indtast sponsorat]",null,null,null,null,null,{"$f":"SUM(Tabel147[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast sponsorat]",null,null,null,null,null,{"$f":"SUM(Tabel147[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast sponsorat]",null,null,null,null,null,{"$f":"SUM(Tabel147[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel147[[#Headers],[Sponsor]],\" i alt\")","v":"Sponsor i alt"},{"$f":"SUBTOTAL(109,Tabel147[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel147[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel147[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel147[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel147[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel147[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel147[Regnskab])","v":0}]
[null,null,null,null,null," "]
[null,null,null,null,null,"Billetindtægter","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,null,null,null,"Entré indtægter",null,null,null,null,null,{"$f":"SUM(Tabel148[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel148[[#Headers],[Billetindtægter]],\" i alt\")","v":"Billetindtægter i alt"},{"$f":"SUBTOTAL(109,Tabel148[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel148[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel148[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel148[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel148[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel148[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel148[Regnskab])","v":0}]
[null,null,null,null,null," "]
[null,null,null,null,null,"Egen finansiering","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,null,null,null,"Eget bidrag",null,null,null,null,null,{"$f":"SUM(Tabel1489[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel1489[[#Headers],[Egen finansiering]],\" i alt\")","v":"Egen finansiering i alt"},{"$f":"SUBTOTAL(109,Tabel1489[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel1489[Regnskab])","v":0}]
[null,null,null,null,null,"  "]
[null,null,null,null,null,"Udgifter",{"$f":"$B$4","v":"2025"},{"$f":"G$1+1","v":2026},{"$f":"H$1+1","v":2027},{"$f":"I$1+1","v":2028},{"$f":"J$1+1","v":2029},"TOTAL","TOTAL"]
[null,null,null,null,null,"Kunstnerhonorar","Budget","Budget "," Budget"," Budget "," Budget  ","  Budget  ","Regnskab"]
[null,null,null,null,null,"Kunstnerhonorar",null,null,null,null,null,{"$f":"SUM(Tabel110[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"Komponisthonorar ",null,null,null,null,null,{"$f":"SUM(Tabel110[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast øvrige kunstner]",null,null,null,null,null,{"$f":"SUM(Tabel110[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast øvrige kunstner]",null,null,null,null,null,{"$f":"SUM(Tabel110[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,"[Indtast øvrige kunstner]",null,null,null,null,null,{"$f":"SUM(Tabel110[[#This Row],[Budget]:[ Budget  ]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel110[[#Headers],[Kunstnerhonorar]],\" i alt\")","v":"Kunstnerhonorar i alt"},{"$f":"SUBTOTAL(109,Tabel110[Budget])","v":0},{"$f":"SUBTOTAL(109,Tabel110[[Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel110[[ Budget]])","v":0},{"$f":"SUBTOTAL(109,Tabel110[[ Budget ]])","v":0},{"$f":"SUBTOTAL(109,Tabel110[[ Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel110[[  Budget  ]])","v":0},{"$f":"SUBTOTAL(109,Tabel110[Regnskab])","v":0}]
[null,null,null,null,null,"  "]
[null,null,null,null,null,"Produktion og afvikling","2025","2026","2027","2028","2029","TOTAL","Regnskab"]
[null,null,null,null,null,"Producent og assistenter",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Konferencier ",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Leje af venue/lokale ",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Lyd og lys",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Instrumenter (leje og stemning) ",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Øvrig produktion ",null,null,null,null,null,{"$f":"SUM(Tabel11012[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel11012[[#Headers],[Produktion og afvikling]],\" i alt\")","v":"Produktion og afvikling i alt"},{"$f":"SUBTOTAL(109,Tabel11012[2025])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[2026])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[2027])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[2028])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[2029])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[TOTAL])","v":0},{"$f":"SUBTOTAL(109,Tabel11012[Regnskab])","v":0}]
[null,null,null,null,null,"  "]
[null,null,null,null,null,"Administration","2025","2026","2027","2028","2029","TOTAL","Regnskab"]
[null,null,null,null,null,"Kunstnerisk ledelse ",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Projektledelse",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Transport og ophold ",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Forplejning",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Kontorhold, revision, forsikring",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Koda og rettigheder",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Nodeleje- og køb",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Øvrig administration    ",null,null,null,null,null,{"$f":"SUM(Tabel1101213[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel1101213[[#Headers],[Administration]],\" i alt\")","v":"Administration i alt"},{"$f":"SUBTOTAL(109,Tabel1101213[2025])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[2026])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[2027])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[2028])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[2029])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[TOTAL])","v":0},{"$f":"SUBTOTAL(109,Tabel1101213[Regnskab])","v":0}]
[null,null,null,null,null,"  "]
[null,null,null,null,null,"Kommunikation og markedsføring","2025","2026","2027","2028","2029","TOTAL","Regnskab"]
[null,null,null,null,null,"Kommunikation",null,null,null,null,null,{"$f":"SUM(Tabel110121314[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Markedsføring, annoncering, hjemmeside, grafik og tryk",null,null,null,null,null,{"$f":"SUM(Tabel110121314[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Foto og video ",null,null,null,null,null,{"$f":"SUM(Tabel110121314[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"Øvrig kommunikation ",null,null,null,null,null,{"$f":"SUM(Tabel110121314[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel110121314[[#Headers],[Kommunikation og markedsføring]],\" i alt\")","v":"Kommunikation og markedsføring i alt"},{"$f":"SUBTOTAL(109,Tabel110121314[2025])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[2026])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[2027])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[2028])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[2029])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[TOTAL])","v":0},{"$f":"SUBTOTAL(109,Tabel110121314[Regnskab])","v":0}]
[null,null,null,null,null,"  "]
[null,null,null,null,null,"Andet","2025","2026","2027","2028","2029","TOTAL","Regnskab"]
[null,null,null,null,null,"Uforudsete",null,null,null,null,null,{"$f":"SUM(Tabel110121315[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"[Indtast øvrige andet]",null,null,null,null,null,{"$f":"SUM(Tabel110121315[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,"[Indtast øvrige andet]",null,null,null,null,null,{"$f":"SUM(Tabel110121315[[#This Row],[2025]:[2029]])","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.CONCAT(Tabel110121315[[#Headers],[Andet]],\" i alt\")","v":"Andet i alt"},{"$f":"SUBTOTAL(109,Tabel110121315[2025])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[2026])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[2027])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[2028])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[2029])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[TOTAL])","v":0},{"$f":"SUBTOTAL(109,Tabel110121315[Regnskab])","v":0}]