{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Vejledning","Hovedbudget","Allonge_1","Allonge_2","Allonge_3","Allonge_4","Allonge_5","Opsummering","Appendiks","Stamdata"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":4,"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":"Vejledning","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TV2 budgettemplate"]
[null,"- Vejledning, eksterne producenter"]

{"sheet":"Hovedbudget","index":1,"n_rows":153,"n_cols":32,"rows_kept":153,"cut":false,"hidden":false,"merged":[[7,2,7,4],[0,2,0,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[2,9,2,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10],[3,9,3,10]]}
[null,"Produktionstitel:","Titel indtastes"]
[]
[null,"Budget dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Budgetversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",null,null,null,null,"Antal episoder:"]
[null,"Redaktør:",null,null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",null,null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",null,null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$10","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B11=\"\"),(D11=\"\")),0,IF(I11=\"IPO1\",(E11*F11*H11)*$J$7,IF(I11=\"IPO2\",(E11*F11*H11)*$J$8,0)))","v":0},{"$f":"IF(OR((B11=\"\"),(D11=\"\")),0,E11*F11*H11+J11)","v":0},null,null,{"$f":"K11-L11","v":0},{"$f":"IF(D11=\"Intern\",(K11-L11)-P11,0)","v":0},{"$f":"IFERROR(IF(AND($D11=\"intern\",K11>100000,L11/K11>1.2),N11-(-K11*0.2),0),0)","v":0},{"$f":"IF(D11=\"Ekstern\",(K11-L11),0)","v":0},{"$f":"SUM(Z11:AF11)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B11,Stamdata!$G$6:$G$1014,1,FALSE),IF(B11=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D11,Stamdata!$C$6:$C$999,1,FALSE),IF(D11=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E11=\"\",AND(E11>-9999999999,E11<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F11=\"\",AND(F11>-9999999999,F11<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G11,Stamdata!$E$6:$E$1001,1,FALSE),IF(G11=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H11=\"\",AND(H11>-9999999999,H11<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I11,Stamdata!$A$6:$A$999,1,FALSE),IF(I11=\"\",\"\",1))","v":""}]
[{"$f":"$B$10","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$7,IF(I12=\"IPO2\",(E12*F12*H12)*$J$8,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"K13-L13","v":0},{"$f":"IF(D13=\"Intern\",(K13-L13)-P13,0)","v":0},{"$f":"IFERROR(IF(AND($D13=\"intern\",K13>100000,L13/K13>1.2),N13-(-K13*0.2),0),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"K14-L14","v":0},{"$f":"IF(D14=\"Intern\",(K14-L14)-P14,0)","v":0},{"$f":"IFERROR(IF(AND($D14=\"intern\",K14>100000,L14/K14>1.2),N14-(-K14*0.2),0),0)","v":0},{"$f":"IF(D14=\"Ekstern\",(K14-L14),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"K15-L15","v":0},{"$f":"IF(D15=\"Intern\",(K15-L15)-P15,0)","v":0},{"$f":"IFERROR(IF(AND($D15=\"intern\",K15>100000,L15/K15>1.2),N15-(-K15*0.2),0),0)","v":0},{"$f":"IF(D15=\"Ekstern\",(K15-L15),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A10:A15)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B10","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K11:K15)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$18","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B19=\"\"),(D19=\"\")),0,IF(I19=\"IPO1\",(E19*F19*H19)*$J$7,IF(I19=\"IPO2\",(E19*F19*H19)*$J$8,0)))","v":0},{"$f":"IF(OR((B19=\"\"),(D19=\"\")),0,E19*F19*H19+J19)","v":0},null,null,{"$f":"K19-L19","v":0},{"$f":"IF(D19=\"Intern\",(K19-L19)-P19,0)","v":0},{"$f":"IFERROR(IF(AND($D19=\"intern\",K19>100000,L19/K19>1.2),N19-(-K19*0.2),0),0)","v":0},{"$f":"IF(D19=\"Ekstern\",(K19-L19),0)","v":0},{"$f":"SUM(Z19:AF19)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B19,Stamdata!$I$6:$I$1000,1,FALSE),IF(B19=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D19,Stamdata!$C$6:$C$999,1,FALSE),IF(D19=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E19=\"\",AND(E19>-9999999999,E19<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F19=\"\",AND(F19>-9999999999,F19<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G19,Stamdata!$E$6:$E$1001,1,FALSE),IF(G19=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H19=\"\",AND(H19>-9999999999,H19<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I19,Stamdata!$A$6:$A$999,1,FALSE),IF(I19=\"\",\"\",1))","v":""}]
[{"$f":"$B$18","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$7,IF(I20=\"IPO2\",(E20*F20*H20)*$J$8,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A18:A23)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B18","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K19:K23)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$26","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B27=\"\"),(D27=\"\")),0,IF(I27=\"IPO1\",(E27*F27*H27)*$J$7,IF(I27=\"IPO2\",(E27*F27*H27)*$J$8,0)))","v":0},{"$f":"IF(OR((B27=\"\"),(D27=\"\")),0,E27*F27*H27+J27)","v":0},null,null,{"$f":"K27-L27","v":0},{"$f":"IF(D27=\"Intern\",(K27-L27)-P27,0)","v":0},{"$f":"IFERROR(IF(AND($D27=\"intern\",K27>100000,L27/K27>1.2),N27-(-K27*0.2),0),0)","v":0},{"$f":"IF(D27=\"Ekstern\",(K27-L27),0)","v":0},{"$f":"SUM(Z27:AF27)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B27,Stamdata!$K$6:$K$1007,1,FALSE),IF(B27=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D27,Stamdata!$C$6:$C$999,1,FALSE),IF(D27=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E27=\"\",AND(E27>-9999999999,E27<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F27=\"\",AND(F27>-9999999999,F27<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G27,Stamdata!$E$6:$E$1001,1,FALSE),IF(G27=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H27=\"\",AND(H27>-9999999999,H27<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I27,Stamdata!$A$6:$A$999,1,FALSE),IF(I27=\"\",\"\",1))","v":""}]
[{"$f":"$B$26","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$7,IF(I28=\"IPO2\",(E28*F28*H28)*$J$8,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D30=\"Intern\",(K30-L30)-P30,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A26:A31)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B26","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K27:K31)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$34","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B35=\"\"),(D35=\"\")),0,IF(I35=\"IPO1\",(E35*F35*H35)*$J$7,IF(I35=\"IPO2\",(E35*F35*H35)*$J$8,0)))","v":0},{"$f":"IF(OR((B35=\"\"),(D35=\"\")),0,E35*F35*H35+J35)","v":0},null,null,{"$f":"K35-L35","v":0},{"$f":"IF(D35=\"Intern\",(K35-L35)-P35,0)","v":0},{"$f":"IFERROR(IF(AND($D35=\"intern\",K35>100000,L35/K35>1.2),N35-(-K35*0.2),0),0)","v":0},0,{"$f":"SUM(Z35:AF35)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B35,Stamdata!$M$6:$M$1002,1,FALSE),IF(B35=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D35,Stamdata!$C$6:$C$999,1,FALSE),IF(D35=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E35=\"\",AND(E35>-9999999999,E35<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F35=\"\",AND(F35>-9999999999,F35<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G35,Stamdata!$E$6:$E$1001,1,FALSE),IF(G35=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H35=\"\",AND(H35>-9999999999,H35<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I35,Stamdata!$A$6:$A$999,1,FALSE),IF(I35=\"\",\"\",1))","v":""}]
[{"$f":"$B$34","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$7,IF(I36=\"IPO2\",(E36*F36*H36)*$J$8,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A34:A39)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B34","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K35:K39)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$42","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B43=\"\"),(D43=\"\")),0,IF(I43=\"IPO1\",(E43*F43*H43)*$J$7,IF(I43=\"IPO2\",(E43*F43*H43)*$J$8,0)))","v":0},{"$f":"IF(OR((B43=\"\"),(D43=\"\")),0,E43*F43*H43+J43)","v":0},null,null,{"$f":"K43-L43","v":0},{"$f":"IF(D43=\"Intern\",(K43-L43)-P43,0)","v":0},{"$f":"IFERROR(IF(AND($D43=\"intern\",K43>100000,L43/K43>1.2),N43-(-K43*0.2),0),0)","v":0},0,{"$f":"SUM(Z43:AF43)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B43,Stamdata!$O$6:$O$999,1,FALSE),IF(B43=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D43,Stamdata!$C$6:$C$999,1,FALSE),IF(D43=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E43=\"\",AND(E43>-9999999999,E43<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F43=\"\",AND(F43>-9999999999,F43<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G43,Stamdata!$E$6:$E$1001,1,FALSE),IF(G43=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H43=\"\",AND(H43>-9999999999,H43<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I43,Stamdata!$A$6:$A$999,1,FALSE),IF(I43=\"\",\"\",1))","v":""}]
[{"$f":"$B$42","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$7,IF(I44=\"IPO2\",(E44*F44*H44)*$J$8,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D47=\"Intern\",(K47-L47)-P47,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A42:A47)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B42","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K43:K47)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$50","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B51=\"\"),(D51=\"\")),0,IF(I51=\"IPO1\",(E51*F51*H51)*$J$7,IF(I51=\"IPO2\",(E51*F51*H51)*$J$8,0)))","v":0},{"$f":"IF(OR((B51=\"\"),(D51=\"\")),0,E51*F51*H51+J51)","v":0},null,null,{"$f":"K51-L51","v":0},{"$f":"IF(D51=\"Intern\",(K51-L51)-P51,0)","v":0},{"$f":"IFERROR(IF(AND($D51=\"intern\",K51>100000,L51/K51>1.2),N51-(-K51*0.2),0),0)","v":0},0,{"$f":"SUM(Z51:AF51)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B51,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B51=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D51,Stamdata!$C$6:$C$999,1,FALSE),IF(D51=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E51=\"\",AND(E51>-9999999999,E51<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F51=\"\",AND(F51>-9999999999,F51<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G51,Stamdata!$E$6:$E$1001,1,FALSE),IF(G51=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H51=\"\",AND(H51>-9999999999,H51<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I51,Stamdata!$A$6:$A$999,1,FALSE),IF(I51=\"\",\"\",1))","v":""}]
[{"$f":"$B$50","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$7,IF(I52=\"IPO2\",(E52*F52*H52)*$J$8,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D55=\"Intern\",(K55-L55)-P55,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A50:A55)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B50","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K51:K55)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$58","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B59=\"\"),(D59=\"\")),0,IF(I59=\"IPO1\",(E59*F59*H59)*$J$7,IF(I59=\"IPO2\",(E59*F59*H59)*$J$8,0)))","v":0},{"$f":"IF(OR((B59=\"\"),(D59=\"\")),0,E59*F59*H59+J59)","v":0},null,null,{"$f":"K59-L59","v":0},{"$f":"IF(D59=\"Intern\",(K59-L59)-P59,0)","v":0},{"$f":"IFERROR(IF(AND($D59=\"intern\",K59>100000,L59/K59>1.2),N59-(-K59*0.2),0),0)","v":0},0,{"$f":"SUM(Z59:AF59)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B59,Stamdata!$S$6:$S$1004,1,FALSE),IF(B59=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D59,Stamdata!$C$6:$C$999,1,FALSE),IF(D59=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E59=\"\",AND(E59>-9999999999,E59<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F59=\"\",AND(F59>-9999999999,F59<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G59,Stamdata!$E$6:$E$1001,1,FALSE),IF(G59=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H59=\"\",AND(H59>-9999999999,H59<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I59,Stamdata!$A$6:$A$999,1,FALSE),IF(I59=\"\",\"\",1))","v":""}]
[{"$f":"$B$58","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$7,IF(I60=\"IPO2\",(E60*F60*H60)*$J$8,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A58:A63)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B58","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K59:K63)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$66","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B67=\"\"),(D67=\"\")),0,E67*F67*H67+J67)","v":0},null,null,{"$f":"K67-L67","v":0},{"$f":"IF(D67=\"Intern\",(K67-L67)-P67,0)","v":0},{"$f":"IFERROR(IF(AND($D67=\"intern\",K67>100000,L67/K67>1.2),N67-(-K67*0.2),0),0)","v":0},0,{"$f":"SUM(Z67:AF67)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B67,Stamdata!$U$6:$U$999,1,FALSE),IF(B67=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D67,Stamdata!$C$6:$C$999,1,FALSE),IF(D67=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E67=\"\",AND(E67>-9999999999,E67<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F67=\"\",AND(F67>-9999999999,F67<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G67,Stamdata!$E$6:$E$1001,1,FALSE),IF(G67=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H67=\"\",AND(H67>-9999999999,H67<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$66","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D71=\"Intern\",(K71-L71)-P71,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A66:A71)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B66","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$74","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B75=\"\"),(D75=\"\")),0,E75*F75*H75+J75)","v":0},null,null,{"$f":"K75-L75","v":0},{"$f":"IF(D75=\"Intern\",(K75-L75)-P75,0)","v":0},{"$f":"IFERROR(IF(AND($D75=\"intern\",K75>100000,L75/K75>1.2),N75-(-K75*0.2),0),0)","v":0},0,{"$f":"SUM(Z75:AF75)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B75,Stamdata!$W$6:$W$999,1,FALSE),IF(B75=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D75,Stamdata!$C$6:$C$999,1,FALSE),IF(D75=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E75=\"\",AND(E75>-9999999999,E75<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F75=\"\",AND(F75>-9999999999,F75<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G75,Stamdata!$E$6:$E$1001,1,FALSE),IF(G75=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H75=\"\",AND(H75>-9999999999,H75<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$74","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A74:A79)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B74","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K75:K79)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$82","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B83=\"\"),(D83=\"\")),0,E83*F83*H83+J83)","v":0},null,null,{"$f":"K83-L83","v":0},{"$f":"IF(D83=\"Intern\",(K83-L83)-P83,0)","v":0},{"$f":"IFERROR(IF(AND($D83=\"intern\",K83>100000,L83/K83>1.2),N83-(-K83*0.2),0),0)","v":0},0,{"$f":"SUM(Z83:AF83)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B83,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B83=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D83,Stamdata!$C$6:$C$999,1,FALSE),IF(D83=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E83=\"\",AND(E83>-9999999999,E83<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F83=\"\",AND(F83>-9999999999,F83<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G83,Stamdata!$E$6:$E$1001,1,FALSE),IF(G83=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H83=\"\",AND(H83>-9999999999,H83<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$82","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A82:A87)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B82","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K83:K87)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$90","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B91=\"\"),(D91=\"\")),0,E91*F91*H91+J91)","v":0},null,null,{"$f":"K91-L91","v":0},{"$f":"IF(D91=\"Intern\",(K91-L91)-P91,0)","v":0},{"$f":"IFERROR(IF(AND($D91=\"intern\",K91>100000,L91/K91>1.2),N91-(-K91*0.2),0),0)","v":0},0,{"$f":"SUM(Z91:AF91)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B91,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B91=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D91,Stamdata!$C$6:$C$999,1,FALSE),IF(D91=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E91=\"\",AND(E91>-9999999999,E91<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F91=\"\",AND(F91>-9999999999,F91<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G91,Stamdata!$E$6:$E$1001,1,FALSE),IF(G91=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H91=\"\",AND(H91>-9999999999,H91<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$90","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A90:A95)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B90","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K91:K95)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$98","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B99=\"\"),(D99=\"\")),0,E99*F99*H99+J99)","v":0},null,null,{"$f":"K99-L99","v":0},{"$f":"IF(D99=\"Intern\",(K99-L99)-P99,0)","v":0},{"$f":"IFERROR(IF(AND($D99=\"intern\",K99>100000,L99/K99>1.2),N99-(-K99*0.2),0),0)","v":0},0,{"$f":"SUM(Z99:AF99)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B99,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B99=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D99,Stamdata!$C$6:$C$999,1,FALSE),IF(D99=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E99=\"\",AND(E99>-9999999999,E99<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F99=\"\",AND(F99>-9999999999,F99<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G99,Stamdata!$E$6:$E$1001,1,FALSE),IF(G99=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H99=\"\",AND(H99>-9999999999,H99<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$98","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D102=\"Ekstern\",(K102-L102),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A98:A103)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B98","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$106","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B107=\"\"),(D107=\"\")),0,E107*F107*H107+J107)","v":0},null,null,{"$f":"K107-L107","v":0},{"$f":"IF(D107=\"Intern\",(K107-L107)-P107,0)","v":0},{"$f":"IFERROR(IF(AND($D107=\"intern\",K107>100000,L107/K107>1.2),N107-(-K107*0.2),0),0)","v":0},{"$f":"IF(D107=\"Ekstern\",(K107-L107),0)","v":0},{"$f":"SUM(Z107:AF107)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B107,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B107=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D107,Stamdata!$C$6:$C$999,1,FALSE),IF(D107=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E107=\"\",AND(E107>-9999999999,E107<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F107=\"\",AND(F107>-9999999999,F107<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G107,Stamdata!$E$6:$E$1001,1,FALSE),IF(G107=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H107=\"\",AND(H107>-9999999999,H107<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$106","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A106:A111)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B106","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K107:K111)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$114","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B115=\"\"),(D115=\"\")),0,E115*F115*H115+J115)","v":0},null,null,{"$f":"K115-L115","v":0},{"$f":"IF(D115=\"Intern\",(K115-L115)-P115,0)","v":0},{"$f":"IFERROR(IF(AND($D115=\"intern\",K115>100000,L115/K115>1.2),N115-(-K115*0.2),0),0)","v":0},{"$f":"IF(D115=\"Ekstern\",(K115-L115),0)","v":0},{"$f":"SUM(Z115:AF115)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B115,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B115=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D115,Stamdata!$C$6:$C$999,1,FALSE),IF(D115=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E115=\"\",AND(E115>-9999999999,E115<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F115=\"\",AND(F115>-9999999999,F115<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G115,Stamdata!$E$6:$E$1001,1,FALSE),IF(G115=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H115=\"\",AND(H115>-9999999999,H115<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$114","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A114:A119)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B114","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K115:K119)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$122","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B123=\"\"),(D123=\"\")),0,E123*F123*H123+J123)","v":0},null,null,{"$f":"K123-L123","v":0},{"$f":"IF(D123=\"Intern\",(K123-L123)-P123,0)","v":0},{"$f":"IFERROR(IF(AND($D123=\"intern\",K123>100000,L123/K123>1.2),N123-(-K123*0.2),0),0)","v":0},{"$f":"IF(D123=\"Ekstern\",(K123-L123),0)","v":0},{"$f":"SUM(Z123:AF123)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B123,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B123=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D123,Stamdata!$C$6:$C$999,1,FALSE),IF(D123=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E123=\"\",AND(E123>-9999999999,E123<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F123=\"\",AND(F123>-9999999999,F123<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G123,Stamdata!$E$6:$E$1001,1,FALSE),IF(G123=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H123=\"\",AND(H123>-9999999999,H123<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$122","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A122:A127)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B122","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K123:K127)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$130","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B131=\"\"),(D131=\"\")),0,E131*F131*H131+J131)","v":0},null,null,{"$f":"K131-L131","v":0},{"$f":"IF(D131=\"Intern\",(K131-L131)-P131,0)","v":0},{"$f":"IFERROR(IF(AND($D131=\"intern\",K131>100000,L131/K131>1.2),N131-(-K131*0.2),0),0)","v":0},{"$f":"IF(D131=\"Ekstern\",(K131-L131),0)","v":0},{"$f":"SUM(Z131:AF131)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B131,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B131=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D131,Stamdata!$C$6:$C$999,1,FALSE),IF(D131=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E131=\"\",AND(E131>-9999999999,E131<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F131=\"\",AND(F131>-9999999999,F131<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G131,Stamdata!$E$6:$E$1001,1,FALSE),IF(G131=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H131=\"\",AND(H131>-9999999999,H131<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$130","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A130:A135)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B130","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K131:K135)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$138","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B139=\"\"),(D139=\"\")),0,E139*F139*H139+J139)","v":0},null,null,{"$f":"K139-L139","v":0},{"$f":"IF(D139=\"Intern\",(K139-L139)-P139,0)","v":0},{"$f":"IFERROR(IF(AND($D139=\"intern\",K139>100000,L139/K139>1.2),N139-(-K139*0.2),0),0)","v":0},{"$f":"IF(D139=\"Ekstern\",(K139-L139),0)","v":0},{"$f":"SUM(Z139:AF139)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B139,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B139=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D139,Stamdata!$C$6:$C$999,1,FALSE),IF(D139=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E139=\"\",AND(E139>-9999999999,E139<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F139=\"\",AND(F139>-9999999999,F139<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G139,Stamdata!$E$6:$E$1001,1,FALSE),IF(G139=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H139=\"\",AND(H139>-9999999999,H139<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$138","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D142=\"Ekstern\",(K142-L142),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A138:A143)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B138","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K139:K143)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K16+K24+K32+K40+K48+K56+K64+K72+K80+K88+K96+K104+K112+K120+K128+K136+K144","v":0},0,null,0,0,0,0]
[{"$f":"B147","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D147=\"\",0,K146*I147)","v":0},0,null,{"$f":"K147-L147","v":0},{"$f":"IF(D147=\"Intern\",(K147-L147)-P147,0)","v":0},{"$f":"IFERROR(IF(AND($D147=\"intern\",K147>100000,L147/K147>1.2),N147-(-K147*0.2),0),0)","v":0},{"$f":"IF(D147=\"Ekstern\",(K147-L147),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K146:K147)","v":0},{"$f":"SUM(L146:L147)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B149=\"Format fee incl. Overhead\",K148*I149,K146*I149)","v":0},0,null,{"$f":"K149-L149","v":0},{"$f":"IF(D149=\"Intern\",(K149-L149)-P149,0)","v":0},{"$f":"IFERROR(IF(AND($D149=\"intern\",K149>100000,L149/K149>1.2),N149-(-K149*0.2),0),0)","v":0},{"$f":"IF(D149=\"Ekstern\",(K149-L149),0)","v":0}]
[{"$f":"B150","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K151/K148,\"-\")","v":"-"},null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0},{"$f":"SUM(Z151:AF151)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B151,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B151=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K148:K152)","v":0},{"$f":"SUM(L148:L152)","v":0},null,0,0,0,0,null,"Pris per episode:",null,{"$f":"IFERROR(K153/J5,0)","v":0}]

{"sheet":"Allonge_1","index":2,"n_rows":154,"n_cols":32,"rows_kept":154,"cut":false,"hidden":false,"merged":[[7,2,7,4],[8,2,8,4],[1,2,1,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[8,9,8,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag"]
[]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,null,null,"Antal episoder:"]
[null,"Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$8,IF(I12=\"IPO2\",(E12*F12*H12)*$J$9,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,IF(I13=\"IPO1\",(E13*F13*H13)*$J$8,IF(I13=\"IPO2\",(E13*F13*H13)*$J$9,0)))","v":0},{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,E13*F13*H13+J13)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z13:AF13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E13=\"\",AND(E13>-9999999999,E13<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1014,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D16,Stamdata!$C$6:$C$999,1,FALSE),IF(D16=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F16=\"\",AND(F16>-9999999999,F16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G16,Stamdata!$E$6:$E$1001,1,FALSE),IF(G16=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H16=\"\",AND(H16>-9999999999,H16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I16,Stamdata!$A$6:$A$999,1,FALSE),IF(I16=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A11:A16)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B11","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$8,IF(I20=\"IPO2\",(E20*F20*H20)*$J$9,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,IF(I21=\"IPO1\",(E21*F21*H21)*$J$8,IF(I21=\"IPO2\",(E21*F21*H21)*$J$9,0)))","v":0},{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,E21*F21*H21+J21)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z21:AF21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E21=\"\",AND(E21>-9999999999,E21<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1000,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D24,Stamdata!$C$6:$C$999,1,FALSE),IF(D24=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G24,Stamdata!$E$6:$E$1001,1,FALSE),IF(G24=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I24,Stamdata!$A$6:$A$999,1,FALSE),IF(I24=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A19:A24)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B19","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$8,IF(I28=\"IPO2\",(E28*F28*H28)*$J$9,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,IF(I29=\"IPO1\",(E29*F29*H29)*$J$8,IF(I29=\"IPO2\",(E29*F29*H29)*$J$9,0)))","v":0},{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,E29*F29*H29+J29)","v":0},null,null,0,{"$f":"IF(D29=\"Intern\",(K29-L29)-P29,0)","v":0},0,0,{"$f":"SUM(Z29:AF29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E29=\"\",AND(E29>-9999999999,E29<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D32=\"Intern\",(K32-L32)-P32,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1007,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D32,Stamdata!$C$6:$C$999,1,FALSE),IF(D32=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G32,Stamdata!$E$6:$E$1001,1,FALSE),IF(G32=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I32,Stamdata!$A$6:$A$999,1,FALSE),IF(I32=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A27:A32)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B27","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$8,IF(I36=\"IPO2\",(E36*F36*H36)*$J$9,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},0,{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,IF(I37=\"IPO1\",(E37*F37*H37)*$J$8,IF(I37=\"IPO2\",(E37*F37*H37)*$J$9,0)))","v":0},{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,E37*F37*H37+J37)","v":0},null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,{"$f":"SUM(Z37:AF37)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E37=\"\",AND(E37>-9999999999,E37<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H37=\"\",AND(H37>-9999999999,H37<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D40=\"Intern\",(K40-L40)-P40,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,Stamdata!$M$6:$M$1002,1,FALSE),IF(B40=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D40,Stamdata!$C$6:$C$999,1,FALSE),IF(D40=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G40,Stamdata!$E$6:$E$1001,1,FALSE),IF(G40=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I40,Stamdata!$A$6:$A$999,1,FALSE),IF(I40=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A35:A40)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B35","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$8,IF(I44=\"IPO2\",(E44*F44*H44)*$J$9,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},0,{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,IF(I45=\"IPO1\",(E45*F45*H45)*$J$8,IF(I45=\"IPO2\",(E45*F45*H45)*$J$9,0)))","v":0},{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,E45*F45*H45+J45)","v":0},null,null,0,{"$f":"IF(D45=\"Intern\",(K45-L45)-P45,0)","v":0},0,0,{"$f":"SUM(Z45:AF45)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E45=\"\",AND(E45>-9999999999,E45<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H45=\"\",AND(H45>-9999999999,H45<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D48=\"Intern\",(K48-L48)-P48,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,Stamdata!$O$6:$O$999,1,FALSE),IF(B48=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D48,Stamdata!$C$6:$C$999,1,FALSE),IF(D48=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G48,Stamdata!$E$6:$E$1001,1,FALSE),IF(G48=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I48,Stamdata!$A$6:$A$999,1,FALSE),IF(I48=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A43:A48)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B43","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$8,IF(I52=\"IPO2\",(E52*F52*H52)*$J$9,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},0,{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,IF(I53=\"IPO1\",(E53*F53*H53)*$J$8,IF(I53=\"IPO2\",(E53*F53*H53)*$J$9,0)))","v":0},{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,E53*F53*H53+J53)","v":0},null,null,0,{"$f":"IF(D53=\"Intern\",(K53-L53)-P53,0)","v":0},0,0,{"$f":"SUM(Z53:AF53)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E53=\"\",AND(E53>-9999999999,E53<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H53=\"\",AND(H53>-9999999999,H53<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D56=\"Intern\",(K56-L56)-P56,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B56=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D56,Stamdata!$C$6:$C$999,1,FALSE),IF(D56=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G56,Stamdata!$E$6:$E$1001,1,FALSE),IF(G56=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I56,Stamdata!$A$6:$A$999,1,FALSE),IF(I56=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A51:A56)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B51","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$8,IF(I60=\"IPO2\",(E60*F60*H60)*$J$9,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,{"$f":"K60-L60","v":0},{"$f":"IF(D60=\"Intern\",(K60-L60)-P60,0)","v":0},{"$f":"IFERROR(IF(AND($D60=\"intern\",K60>100000,L60/K60>1.2),N60-(-K60*0.2),0),0)","v":0},0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,IF(I61=\"IPO1\",(E61*F61*H61)*$J$8,IF(I61=\"IPO2\",(E61*F61*H61)*$J$9,0)))","v":0},{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,E61*F61*H61+J61)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z61:AF61)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E61=\"\",AND(E61>-9999999999,E61<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H61=\"\",AND(H61>-9999999999,H61<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,Stamdata!$S$6:$S$1004,1,FALSE),IF(B64=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D64,Stamdata!$C$6:$C$999,1,FALSE),IF(D64=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G64,Stamdata!$E$6:$E$1001,1,FALSE),IF(G64=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I64,Stamdata!$A$6:$A$999,1,FALSE),IF(I64=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A59:A64)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B59","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},0,{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IF(D69=\"Intern\",(K69-L69)-P69,0)","v":0},0,0,{"$f":"SUM(Z69:AF69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E69=\"\",AND(E69>-9999999999,E69<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D72=\"Intern\",(K72-L72)-P72,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$999,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D72,Stamdata!$C$6:$C$999,1,FALSE),IF(D72=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G72,Stamdata!$E$6:$E$1001,1,FALSE),IF(G72=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A67:A72)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B67","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},0,{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IF(D77=\"Intern\",(K77-L77)-P77,0)","v":0},0,0,{"$f":"SUM(Z77:AF77)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E77=\"\",AND(E77>-9999999999,E77<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H77=\"\",AND(H77>-9999999999,H77<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,Stamdata!$W$6:$W$999,1,FALSE),IF(B80=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D80,Stamdata!$C$6:$C$999,1,FALSE),IF(D80=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G80,Stamdata!$E$6:$E$1001,1,FALSE),IF(G80=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A75:A80)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B75","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},0,{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,{"$f":"SUM(Z85:AF85)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E85=\"\",AND(E85>-9999999999,E85<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H85=\"\",AND(H85>-9999999999,H85<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D88=\"Intern\",(K88-L88)-P88,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B88=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D88,Stamdata!$C$6:$C$999,1,FALSE),IF(D88=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G88,Stamdata!$E$6:$E$1001,1,FALSE),IF(G88=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A83:A88)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B83","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},0,{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,{"$f":"SUM(Z93:AF93)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E93=\"\",AND(E93>-9999999999,E93<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H93=\"\",AND(H93>-9999999999,H93<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D96=\"Intern\",(K96-L96)-P96,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B96=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D96,Stamdata!$C$6:$C$999,1,FALSE),IF(D96=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G96,Stamdata!$E$6:$E$1001,1,FALSE),IF(G96=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A91:A96)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B91","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IF(D100=\"Intern\",(K100-L100)-P100,0)","v":0},{"$f":"IFERROR(IF(AND($D100=\"intern\",K100>100000,L100/K100>1.2),N100-(-K100*0.2),0),0)","v":0},0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z101:AF101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E101=\"\",AND(E101>-9999999999,E101<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D104=\"Ekstern\",(K104-L104),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D104,Stamdata!$C$6:$C$999,1,FALSE),IF(D104=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G104,Stamdata!$E$6:$E$1001,1,FALSE),IF(G104=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A99:A104)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B99","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IF(D108=\"Intern\",(K108-L108)-P108,0)","v":0},{"$f":"IFERROR(IF(AND($D108=\"intern\",K108>100000,L108/K108>1.2),N108-(-K108*0.2),0),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z109:AF109)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E109=\"\",AND(E109>-9999999999,E109<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H109=\"\",AND(H109>-9999999999,H109<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D112=\"Ekstern\",(K112-L112),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B112=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D112,Stamdata!$C$6:$C$999,1,FALSE),IF(D112=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G112,Stamdata!$E$6:$E$1001,1,FALSE),IF(G112=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A107:A112)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B107","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z117:AF117)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E117=\"\",AND(E117>-9999999999,E117<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H117=\"\",AND(H117>-9999999999,H117<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B120=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D120,Stamdata!$C$6:$C$999,1,FALSE),IF(D120=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G120,Stamdata!$E$6:$E$1001,1,FALSE),IF(G120=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A115:A120)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B115","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IF(D124=\"Intern\",(K124-L124)-P124,0)","v":0},{"$f":"IFERROR(IF(AND($D124=\"intern\",K124>100000,L124/K124>1.2),N124-(-K124*0.2),0),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z125:AF125)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E125=\"\",AND(E125>-9999999999,E125<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H125=\"\",AND(H125>-9999999999,H125<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D128=\"Ekstern\",(K128-L128),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B128=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D128,Stamdata!$C$6:$C$999,1,FALSE),IF(D128=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G128,Stamdata!$E$6:$E$1001,1,FALSE),IF(G128=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A123:A128)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B123","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IF(D132=\"Intern\",(K132-L132)-P132,0)","v":0},{"$f":"IFERROR(IF(AND($D132=\"intern\",K132>100000,L132/K132>1.2),N132-(-K132*0.2),0),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z133:AF133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E133=\"\",AND(E133>-9999999999,E133<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D136=\"Ekstern\",(K136-L136),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D136,Stamdata!$C$6:$C$999,1,FALSE),IF(D136=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G136,Stamdata!$E$6:$E$1001,1,FALSE),IF(G136=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A131:A136)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B131","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z141:AF141)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E141=\"\",AND(E141>-9999999999,E141<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H141=\"\",AND(H141>-9999999999,H141<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D144=\"Ekstern\",(K144-L144),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B144=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D144,Stamdata!$C$6:$C$999,1,FALSE),IF(D144=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G144,Stamdata!$E$6:$E$1001,1,FALSE),IF(G144=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A139:A144)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B139","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,0,0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IF(D148=\"Intern\",(K148-L148)-P148,0)","v":0},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0},{"$f":"IF(D148=\"Ekstern\",(K148-L148),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,0,0,0,{"$f":"SUM(Z152:AF152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,0,0,0]

{"sheet":"Allonge_2","index":3,"n_rows":154,"n_cols":32,"rows_kept":154,"cut":false,"hidden":false,"merged":[[7,2,7,4],[8,2,8,4],[1,2,1,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[8,9,8,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag"]
[]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,null,null,"Antal episoder:"]
[null,"Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$8,IF(I12=\"IPO2\",(E12*F12*H12)*$J$9,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,IF(I13=\"IPO1\",(E13*F13*H13)*$J$8,IF(I13=\"IPO2\",(E13*F13*H13)*$J$9,0)))","v":0},{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,E13*F13*H13+J13)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z13:AF13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E13=\"\",AND(E13>-9999999999,E13<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1014,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D16,Stamdata!$C$6:$C$999,1,FALSE),IF(D16=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F16=\"\",AND(F16>-9999999999,F16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G16,Stamdata!$E$6:$E$1001,1,FALSE),IF(G16=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H16=\"\",AND(H16>-9999999999,H16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I16,Stamdata!$A$6:$A$999,1,FALSE),IF(I16=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A11:A16)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B11","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$8,IF(I20=\"IPO2\",(E20*F20*H20)*$J$9,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,IF(I21=\"IPO1\",(E21*F21*H21)*$J$8,IF(I21=\"IPO2\",(E21*F21*H21)*$J$9,0)))","v":0},{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,E21*F21*H21+J21)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z21:AF21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E21=\"\",AND(E21>-9999999999,E21<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1000,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D24,Stamdata!$C$6:$C$999,1,FALSE),IF(D24=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G24,Stamdata!$E$6:$E$1001,1,FALSE),IF(G24=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I24,Stamdata!$A$6:$A$999,1,FALSE),IF(I24=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A19:A24)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B19","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$8,IF(I28=\"IPO2\",(E28*F28*H28)*$J$9,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,IF(I29=\"IPO1\",(E29*F29*H29)*$J$8,IF(I29=\"IPO2\",(E29*F29*H29)*$J$9,0)))","v":0},{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,E29*F29*H29+J29)","v":0},null,null,0,{"$f":"IF(D29=\"Intern\",(K29-L29)-P29,0)","v":0},0,0,{"$f":"SUM(Z29:AF29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E29=\"\",AND(E29>-9999999999,E29<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D32=\"Intern\",(K32-L32)-P32,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1007,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D32,Stamdata!$C$6:$C$999,1,FALSE),IF(D32=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G32,Stamdata!$E$6:$E$1001,1,FALSE),IF(G32=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I32,Stamdata!$A$6:$A$999,1,FALSE),IF(I32=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A27:A32)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B27","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$8,IF(I36=\"IPO2\",(E36*F36*H36)*$J$9,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},0,{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,IF(I37=\"IPO1\",(E37*F37*H37)*$J$8,IF(I37=\"IPO2\",(E37*F37*H37)*$J$9,0)))","v":0},{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,E37*F37*H37+J37)","v":0},null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,{"$f":"SUM(Z37:AF37)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E37=\"\",AND(E37>-9999999999,E37<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H37=\"\",AND(H37>-9999999999,H37<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D40=\"Intern\",(K40-L40)-P40,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,Stamdata!$M$6:$M$1002,1,FALSE),IF(B40=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D40,Stamdata!$C$6:$C$999,1,FALSE),IF(D40=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G40,Stamdata!$E$6:$E$1001,1,FALSE),IF(G40=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I40,Stamdata!$A$6:$A$999,1,FALSE),IF(I40=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A35:A40)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B35","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$8,IF(I44=\"IPO2\",(E44*F44*H44)*$J$9,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},0,{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,IF(I45=\"IPO1\",(E45*F45*H45)*$J$8,IF(I45=\"IPO2\",(E45*F45*H45)*$J$9,0)))","v":0},{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,E45*F45*H45+J45)","v":0},null,null,0,{"$f":"IF(D45=\"Intern\",(K45-L45)-P45,0)","v":0},0,0,{"$f":"SUM(Z45:AF45)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E45=\"\",AND(E45>-9999999999,E45<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H45=\"\",AND(H45>-9999999999,H45<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D48=\"Intern\",(K48-L48)-P48,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,Stamdata!$O$6:$O$999,1,FALSE),IF(B48=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D48,Stamdata!$C$6:$C$999,1,FALSE),IF(D48=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G48,Stamdata!$E$6:$E$1001,1,FALSE),IF(G48=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I48,Stamdata!$A$6:$A$999,1,FALSE),IF(I48=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A43:A48)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B43","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$8,IF(I52=\"IPO2\",(E52*F52*H52)*$J$9,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},0,{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,IF(I53=\"IPO1\",(E53*F53*H53)*$J$8,IF(I53=\"IPO2\",(E53*F53*H53)*$J$9,0)))","v":0},{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,E53*F53*H53+J53)","v":0},null,null,0,{"$f":"IF(D53=\"Intern\",(K53-L53)-P53,0)","v":0},0,0,{"$f":"SUM(Z53:AF53)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E53=\"\",AND(E53>-9999999999,E53<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H53=\"\",AND(H53>-9999999999,H53<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D56=\"Intern\",(K56-L56)-P56,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B56=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D56,Stamdata!$C$6:$C$999,1,FALSE),IF(D56=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G56,Stamdata!$E$6:$E$1001,1,FALSE),IF(G56=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I56,Stamdata!$A$6:$A$999,1,FALSE),IF(I56=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A51:A56)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B51","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$8,IF(I60=\"IPO2\",(E60*F60*H60)*$J$9,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,{"$f":"K60-L60","v":0},{"$f":"IF(D60=\"Intern\",(K60-L60)-P60,0)","v":0},{"$f":"IFERROR(IF(AND($D60=\"intern\",K60>100000,L60/K60>1.2),N60-(-K60*0.2),0),0)","v":0},0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,IF(I61=\"IPO1\",(E61*F61*H61)*$J$8,IF(I61=\"IPO2\",(E61*F61*H61)*$J$9,0)))","v":0},{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,E61*F61*H61+J61)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z61:AF61)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E61=\"\",AND(E61>-9999999999,E61<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H61=\"\",AND(H61>-9999999999,H61<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,Stamdata!$S$6:$S$1004,1,FALSE),IF(B64=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D64,Stamdata!$C$6:$C$999,1,FALSE),IF(D64=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G64,Stamdata!$E$6:$E$1001,1,FALSE),IF(G64=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I64,Stamdata!$A$6:$A$999,1,FALSE),IF(I64=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A59:A64)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B59","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},0,{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IF(D69=\"Intern\",(K69-L69)-P69,0)","v":0},0,0,{"$f":"SUM(Z69:AF69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E69=\"\",AND(E69>-9999999999,E69<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D72=\"Intern\",(K72-L72)-P72,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$999,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D72,Stamdata!$C$6:$C$999,1,FALSE),IF(D72=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G72,Stamdata!$E$6:$E$1001,1,FALSE),IF(G72=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A67:A72)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B67","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},0,{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IF(D77=\"Intern\",(K77-L77)-P77,0)","v":0},0,0,{"$f":"SUM(Z77:AF77)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E77=\"\",AND(E77>-9999999999,E77<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H77=\"\",AND(H77>-9999999999,H77<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,Stamdata!$W$6:$W$999,1,FALSE),IF(B80=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D80,Stamdata!$C$6:$C$999,1,FALSE),IF(D80=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G80,Stamdata!$E$6:$E$1001,1,FALSE),IF(G80=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A75:A80)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B75","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},0,{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,{"$f":"SUM(Z85:AF85)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E85=\"\",AND(E85>-9999999999,E85<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H85=\"\",AND(H85>-9999999999,H85<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D88=\"Intern\",(K88-L88)-P88,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B88=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D88,Stamdata!$C$6:$C$999,1,FALSE),IF(D88=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G88,Stamdata!$E$6:$E$1001,1,FALSE),IF(G88=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A83:A88)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B83","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},0,{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,{"$f":"SUM(Z93:AF93)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E93=\"\",AND(E93>-9999999999,E93<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H93=\"\",AND(H93>-9999999999,H93<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D96=\"Intern\",(K96-L96)-P96,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B96=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D96,Stamdata!$C$6:$C$999,1,FALSE),IF(D96=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G96,Stamdata!$E$6:$E$1001,1,FALSE),IF(G96=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A91:A96)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B91","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IF(D100=\"Intern\",(K100-L100)-P100,0)","v":0},{"$f":"IFERROR(IF(AND($D100=\"intern\",K100>100000,L100/K100>1.2),N100-(-K100*0.2),0),0)","v":0},0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z101:AF101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E101=\"\",AND(E101>-9999999999,E101<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D104=\"Ekstern\",(K104-L104),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D104,Stamdata!$C$6:$C$999,1,FALSE),IF(D104=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G104,Stamdata!$E$6:$E$1001,1,FALSE),IF(G104=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A99:A104)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B99","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IF(D108=\"Intern\",(K108-L108)-P108,0)","v":0},{"$f":"IFERROR(IF(AND($D108=\"intern\",K108>100000,L108/K108>1.2),N108-(-K108*0.2),0),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z109:AF109)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E109=\"\",AND(E109>-9999999999,E109<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H109=\"\",AND(H109>-9999999999,H109<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D112=\"Ekstern\",(K112-L112),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B112=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D112,Stamdata!$C$6:$C$999,1,FALSE),IF(D112=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G112,Stamdata!$E$6:$E$1001,1,FALSE),IF(G112=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A107:A112)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B107","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z117:AF117)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E117=\"\",AND(E117>-9999999999,E117<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H117=\"\",AND(H117>-9999999999,H117<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B120=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D120,Stamdata!$C$6:$C$999,1,FALSE),IF(D120=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G120,Stamdata!$E$6:$E$1001,1,FALSE),IF(G120=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A115:A120)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B115","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IF(D124=\"Intern\",(K124-L124)-P124,0)","v":0},{"$f":"IFERROR(IF(AND($D124=\"intern\",K124>100000,L124/K124>1.2),N124-(-K124*0.2),0),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z125:AF125)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E125=\"\",AND(E125>-9999999999,E125<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H125=\"\",AND(H125>-9999999999,H125<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D128=\"Ekstern\",(K128-L128),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B128=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D128,Stamdata!$C$6:$C$999,1,FALSE),IF(D128=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G128,Stamdata!$E$6:$E$1001,1,FALSE),IF(G128=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A123:A128)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B123","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IF(D132=\"Intern\",(K132-L132)-P132,0)","v":0},{"$f":"IFERROR(IF(AND($D132=\"intern\",K132>100000,L132/K132>1.2),N132-(-K132*0.2),0),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z133:AF133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E133=\"\",AND(E133>-9999999999,E133<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D136=\"Ekstern\",(K136-L136),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D136,Stamdata!$C$6:$C$999,1,FALSE),IF(D136=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G136,Stamdata!$E$6:$E$1001,1,FALSE),IF(G136=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A131:A136)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B131","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z141:AF141)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E141=\"\",AND(E141>-9999999999,E141<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H141=\"\",AND(H141>-9999999999,H141<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D144=\"Ekstern\",(K144-L144),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B144=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D144,Stamdata!$C$6:$C$999,1,FALSE),IF(D144=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G144,Stamdata!$E$6:$E$1001,1,FALSE),IF(G144=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A139:A144)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B139","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,0,0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IF(D148=\"Intern\",(K148-L148)-P148,0)","v":0},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0},{"$f":"IF(D148=\"Ekstern\",(K148-L148),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,0,0,0,{"$f":"SUM(Z152:AF152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,0,0,0]

{"sheet":"Allonge_3","index":4,"n_rows":154,"n_cols":32,"rows_kept":154,"cut":false,"hidden":false,"merged":[[7,2,7,4],[8,2,8,4],[1,2,1,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[8,9,8,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag"]
[]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,null,null,"Antal episoder:"]
[null,"Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$8,IF(I12=\"IPO2\",(E12*F12*H12)*$J$9,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,IF(I13=\"IPO1\",(E13*F13*H13)*$J$8,IF(I13=\"IPO2\",(E13*F13*H13)*$J$9,0)))","v":0},{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,E13*F13*H13+J13)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z13:AF13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E13=\"\",AND(E13>-9999999999,E13<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1014,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D16,Stamdata!$C$6:$C$999,1,FALSE),IF(D16=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F16=\"\",AND(F16>-9999999999,F16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G16,Stamdata!$E$6:$E$1001,1,FALSE),IF(G16=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H16=\"\",AND(H16>-9999999999,H16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I16,Stamdata!$A$6:$A$999,1,FALSE),IF(I16=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A11:A16)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B11","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$8,IF(I20=\"IPO2\",(E20*F20*H20)*$J$9,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,IF(I21=\"IPO1\",(E21*F21*H21)*$J$8,IF(I21=\"IPO2\",(E21*F21*H21)*$J$9,0)))","v":0},{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,E21*F21*H21+J21)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z21:AF21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E21=\"\",AND(E21>-9999999999,E21<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1000,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D24,Stamdata!$C$6:$C$999,1,FALSE),IF(D24=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G24,Stamdata!$E$6:$E$1001,1,FALSE),IF(G24=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I24,Stamdata!$A$6:$A$999,1,FALSE),IF(I24=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A19:A24)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B19","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$8,IF(I28=\"IPO2\",(E28*F28*H28)*$J$9,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,IF(I29=\"IPO1\",(E29*F29*H29)*$J$8,IF(I29=\"IPO2\",(E29*F29*H29)*$J$9,0)))","v":0},{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,E29*F29*H29+J29)","v":0},null,null,0,{"$f":"IF(D29=\"Intern\",(K29-L29)-P29,0)","v":0},0,0,{"$f":"SUM(Z29:AF29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E29=\"\",AND(E29>-9999999999,E29<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D32=\"Intern\",(K32-L32)-P32,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1007,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D32,Stamdata!$C$6:$C$999,1,FALSE),IF(D32=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G32,Stamdata!$E$6:$E$1001,1,FALSE),IF(G32=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I32,Stamdata!$A$6:$A$999,1,FALSE),IF(I32=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A27:A32)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B27","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$8,IF(I36=\"IPO2\",(E36*F36*H36)*$J$9,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},0,{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,IF(I37=\"IPO1\",(E37*F37*H37)*$J$8,IF(I37=\"IPO2\",(E37*F37*H37)*$J$9,0)))","v":0},{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,E37*F37*H37+J37)","v":0},null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,{"$f":"SUM(Z37:AF37)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E37=\"\",AND(E37>-9999999999,E37<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H37=\"\",AND(H37>-9999999999,H37<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D40=\"Intern\",(K40-L40)-P40,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,Stamdata!$M$6:$M$1002,1,FALSE),IF(B40=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D40,Stamdata!$C$6:$C$999,1,FALSE),IF(D40=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G40,Stamdata!$E$6:$E$1001,1,FALSE),IF(G40=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I40,Stamdata!$A$6:$A$999,1,FALSE),IF(I40=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A35:A40)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B35","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$8,IF(I44=\"IPO2\",(E44*F44*H44)*$J$9,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},0,{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,IF(I45=\"IPO1\",(E45*F45*H45)*$J$8,IF(I45=\"IPO2\",(E45*F45*H45)*$J$9,0)))","v":0},{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,E45*F45*H45+J45)","v":0},null,null,0,{"$f":"IF(D45=\"Intern\",(K45-L45)-P45,0)","v":0},0,0,{"$f":"SUM(Z45:AF45)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E45=\"\",AND(E45>-9999999999,E45<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H45=\"\",AND(H45>-9999999999,H45<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D48=\"Intern\",(K48-L48)-P48,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,Stamdata!$O$6:$O$999,1,FALSE),IF(B48=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D48,Stamdata!$C$6:$C$999,1,FALSE),IF(D48=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G48,Stamdata!$E$6:$E$1001,1,FALSE),IF(G48=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I48,Stamdata!$A$6:$A$999,1,FALSE),IF(I48=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A43:A48)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B43","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$8,IF(I52=\"IPO2\",(E52*F52*H52)*$J$9,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},0,{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,IF(I53=\"IPO1\",(E53*F53*H53)*$J$8,IF(I53=\"IPO2\",(E53*F53*H53)*$J$9,0)))","v":0},{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,E53*F53*H53+J53)","v":0},null,null,0,{"$f":"IF(D53=\"Intern\",(K53-L53)-P53,0)","v":0},0,0,{"$f":"SUM(Z53:AF53)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E53=\"\",AND(E53>-9999999999,E53<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H53=\"\",AND(H53>-9999999999,H53<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D56=\"Intern\",(K56-L56)-P56,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B56=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D56,Stamdata!$C$6:$C$999,1,FALSE),IF(D56=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G56,Stamdata!$E$6:$E$1001,1,FALSE),IF(G56=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I56,Stamdata!$A$6:$A$999,1,FALSE),IF(I56=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A51:A56)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B51","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$8,IF(I60=\"IPO2\",(E60*F60*H60)*$J$9,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,{"$f":"K60-L60","v":0},{"$f":"IF(D60=\"Intern\",(K60-L60)-P60,0)","v":0},{"$f":"IFERROR(IF(AND($D60=\"intern\",K60>100000,L60/K60>1.2),N60-(-K60*0.2),0),0)","v":0},0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,IF(I61=\"IPO1\",(E61*F61*H61)*$J$8,IF(I61=\"IPO2\",(E61*F61*H61)*$J$9,0)))","v":0},{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,E61*F61*H61+J61)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z61:AF61)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E61=\"\",AND(E61>-9999999999,E61<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H61=\"\",AND(H61>-9999999999,H61<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,Stamdata!$S$6:$S$1004,1,FALSE),IF(B64=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D64,Stamdata!$C$6:$C$999,1,FALSE),IF(D64=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G64,Stamdata!$E$6:$E$1001,1,FALSE),IF(G64=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I64,Stamdata!$A$6:$A$999,1,FALSE),IF(I64=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A59:A64)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B59","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},0,{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IF(D69=\"Intern\",(K69-L69)-P69,0)","v":0},0,0,{"$f":"SUM(Z69:AF69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E69=\"\",AND(E69>-9999999999,E69<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D72=\"Intern\",(K72-L72)-P72,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$999,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D72,Stamdata!$C$6:$C$999,1,FALSE),IF(D72=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G72,Stamdata!$E$6:$E$1001,1,FALSE),IF(G72=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A67:A72)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B67","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},0,{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IF(D77=\"Intern\",(K77-L77)-P77,0)","v":0},0,0,{"$f":"SUM(Z77:AF77)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E77=\"\",AND(E77>-9999999999,E77<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H77=\"\",AND(H77>-9999999999,H77<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,Stamdata!$W$6:$W$999,1,FALSE),IF(B80=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D80,Stamdata!$C$6:$C$999,1,FALSE),IF(D80=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G80,Stamdata!$E$6:$E$1001,1,FALSE),IF(G80=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A75:A80)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B75","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},0,{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,{"$f":"SUM(Z85:AF85)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E85=\"\",AND(E85>-9999999999,E85<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H85=\"\",AND(H85>-9999999999,H85<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D88=\"Intern\",(K88-L88)-P88,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B88=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D88,Stamdata!$C$6:$C$999,1,FALSE),IF(D88=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G88,Stamdata!$E$6:$E$1001,1,FALSE),IF(G88=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A83:A88)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B83","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},0,{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,{"$f":"SUM(Z93:AF93)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E93=\"\",AND(E93>-9999999999,E93<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H93=\"\",AND(H93>-9999999999,H93<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D96=\"Intern\",(K96-L96)-P96,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B96=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D96,Stamdata!$C$6:$C$999,1,FALSE),IF(D96=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G96,Stamdata!$E$6:$E$1001,1,FALSE),IF(G96=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A91:A96)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B91","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IF(D100=\"Intern\",(K100-L100)-P100,0)","v":0},{"$f":"IFERROR(IF(AND($D100=\"intern\",K100>100000,L100/K100>1.2),N100-(-K100*0.2),0),0)","v":0},0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z101:AF101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E101=\"\",AND(E101>-9999999999,E101<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D104=\"Ekstern\",(K104-L104),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D104,Stamdata!$C$6:$C$999,1,FALSE),IF(D104=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G104,Stamdata!$E$6:$E$1001,1,FALSE),IF(G104=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A99:A104)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B99","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IF(D108=\"Intern\",(K108-L108)-P108,0)","v":0},{"$f":"IFERROR(IF(AND($D108=\"intern\",K108>100000,L108/K108>1.2),N108-(-K108*0.2),0),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z109:AF109)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E109=\"\",AND(E109>-9999999999,E109<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H109=\"\",AND(H109>-9999999999,H109<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D112=\"Ekstern\",(K112-L112),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B112=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D112,Stamdata!$C$6:$C$999,1,FALSE),IF(D112=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G112,Stamdata!$E$6:$E$1001,1,FALSE),IF(G112=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A107:A112)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B107","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z117:AF117)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E117=\"\",AND(E117>-9999999999,E117<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H117=\"\",AND(H117>-9999999999,H117<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B120=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D120,Stamdata!$C$6:$C$999,1,FALSE),IF(D120=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G120,Stamdata!$E$6:$E$1001,1,FALSE),IF(G120=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A115:A120)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B115","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IF(D124=\"Intern\",(K124-L124)-P124,0)","v":0},{"$f":"IFERROR(IF(AND($D124=\"intern\",K124>100000,L124/K124>1.2),N124-(-K124*0.2),0),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z125:AF125)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E125=\"\",AND(E125>-9999999999,E125<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H125=\"\",AND(H125>-9999999999,H125<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D128=\"Ekstern\",(K128-L128),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B128=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D128,Stamdata!$C$6:$C$999,1,FALSE),IF(D128=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G128,Stamdata!$E$6:$E$1001,1,FALSE),IF(G128=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A123:A128)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B123","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IF(D132=\"Intern\",(K132-L132)-P132,0)","v":0},{"$f":"IFERROR(IF(AND($D132=\"intern\",K132>100000,L132/K132>1.2),N132-(-K132*0.2),0),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z133:AF133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E133=\"\",AND(E133>-9999999999,E133<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D136=\"Ekstern\",(K136-L136),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D136,Stamdata!$C$6:$C$999,1,FALSE),IF(D136=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G136,Stamdata!$E$6:$E$1001,1,FALSE),IF(G136=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A131:A136)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B131","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z141:AF141)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E141=\"\",AND(E141>-9999999999,E141<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H141=\"\",AND(H141>-9999999999,H141<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D144=\"Ekstern\",(K144-L144),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B144=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D144,Stamdata!$C$6:$C$999,1,FALSE),IF(D144=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G144,Stamdata!$E$6:$E$1001,1,FALSE),IF(G144=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A139:A144)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B139","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,0,0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IF(D148=\"Intern\",(K148-L148)-P148,0)","v":0},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0},{"$f":"IF(D148=\"Ekstern\",(K148-L148),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,0,0,0,{"$f":"SUM(Z152:AF152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,0,0,0]

{"sheet":"Allonge_4","index":5,"n_rows":154,"n_cols":32,"rows_kept":154,"cut":false,"hidden":true,"merged":[[7,2,7,4],[8,2,8,4],[1,2,1,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[8,9,8,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag"]
[]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,null,null,"Antal episoder:"]
[null,"Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$8,IF(I12=\"IPO2\",(E12*F12*H12)*$J$9,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,IF(I13=\"IPO1\",(E13*F13*H13)*$J$8,IF(I13=\"IPO2\",(E13*F13*H13)*$J$9,0)))","v":0},{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,E13*F13*H13+J13)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z13:AF13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E13=\"\",AND(E13>-9999999999,E13<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1014,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D16,Stamdata!$C$6:$C$999,1,FALSE),IF(D16=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F16=\"\",AND(F16>-9999999999,F16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G16,Stamdata!$E$6:$E$1001,1,FALSE),IF(G16=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H16=\"\",AND(H16>-9999999999,H16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I16,Stamdata!$A$6:$A$999,1,FALSE),IF(I16=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A11:A16)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B11","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$8,IF(I20=\"IPO2\",(E20*F20*H20)*$J$9,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,IF(I21=\"IPO1\",(E21*F21*H21)*$J$8,IF(I21=\"IPO2\",(E21*F21*H21)*$J$9,0)))","v":0},{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,E21*F21*H21+J21)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z21:AF21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E21=\"\",AND(E21>-9999999999,E21<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1000,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D24,Stamdata!$C$6:$C$999,1,FALSE),IF(D24=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G24,Stamdata!$E$6:$E$1001,1,FALSE),IF(G24=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I24,Stamdata!$A$6:$A$999,1,FALSE),IF(I24=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A19:A24)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B19","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$8,IF(I28=\"IPO2\",(E28*F28*H28)*$J$9,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,IF(I29=\"IPO1\",(E29*F29*H29)*$J$8,IF(I29=\"IPO2\",(E29*F29*H29)*$J$9,0)))","v":0},{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,E29*F29*H29+J29)","v":0},null,null,0,{"$f":"IF(D29=\"Intern\",(K29-L29)-P29,0)","v":0},0,0,{"$f":"SUM(Z29:AF29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E29=\"\",AND(E29>-9999999999,E29<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D32=\"Intern\",(K32-L32)-P32,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1007,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D32,Stamdata!$C$6:$C$999,1,FALSE),IF(D32=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G32,Stamdata!$E$6:$E$1001,1,FALSE),IF(G32=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I32,Stamdata!$A$6:$A$999,1,FALSE),IF(I32=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A27:A32)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B27","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$8,IF(I36=\"IPO2\",(E36*F36*H36)*$J$9,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},0,{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,IF(I37=\"IPO1\",(E37*F37*H37)*$J$8,IF(I37=\"IPO2\",(E37*F37*H37)*$J$9,0)))","v":0},{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,E37*F37*H37+J37)","v":0},null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,{"$f":"SUM(Z37:AF37)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E37=\"\",AND(E37>-9999999999,E37<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H37=\"\",AND(H37>-9999999999,H37<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D40=\"Intern\",(K40-L40)-P40,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,Stamdata!$M$6:$M$1002,1,FALSE),IF(B40=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D40,Stamdata!$C$6:$C$999,1,FALSE),IF(D40=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G40,Stamdata!$E$6:$E$1001,1,FALSE),IF(G40=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I40,Stamdata!$A$6:$A$999,1,FALSE),IF(I40=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A35:A40)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B35","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$8,IF(I44=\"IPO2\",(E44*F44*H44)*$J$9,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},0,{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,IF(I45=\"IPO1\",(E45*F45*H45)*$J$8,IF(I45=\"IPO2\",(E45*F45*H45)*$J$9,0)))","v":0},{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,E45*F45*H45+J45)","v":0},null,null,0,{"$f":"IF(D45=\"Intern\",(K45-L45)-P45,0)","v":0},0,0,{"$f":"SUM(Z45:AF45)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E45=\"\",AND(E45>-9999999999,E45<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H45=\"\",AND(H45>-9999999999,H45<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D48=\"Intern\",(K48-L48)-P48,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,Stamdata!$O$6:$O$999,1,FALSE),IF(B48=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D48,Stamdata!$C$6:$C$999,1,FALSE),IF(D48=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G48,Stamdata!$E$6:$E$1001,1,FALSE),IF(G48=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I48,Stamdata!$A$6:$A$999,1,FALSE),IF(I48=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A43:A48)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B43","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$8,IF(I52=\"IPO2\",(E52*F52*H52)*$J$9,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},0,{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,IF(I53=\"IPO1\",(E53*F53*H53)*$J$8,IF(I53=\"IPO2\",(E53*F53*H53)*$J$9,0)))","v":0},{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,E53*F53*H53+J53)","v":0},null,null,0,{"$f":"IF(D53=\"Intern\",(K53-L53)-P53,0)","v":0},0,0,{"$f":"SUM(Z53:AF53)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E53=\"\",AND(E53>-9999999999,E53<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H53=\"\",AND(H53>-9999999999,H53<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D56=\"Intern\",(K56-L56)-P56,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B56=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D56,Stamdata!$C$6:$C$999,1,FALSE),IF(D56=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G56,Stamdata!$E$6:$E$1001,1,FALSE),IF(G56=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I56,Stamdata!$A$6:$A$999,1,FALSE),IF(I56=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A51:A56)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B51","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$8,IF(I60=\"IPO2\",(E60*F60*H60)*$J$9,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,{"$f":"K60-L60","v":0},{"$f":"IF(D60=\"Intern\",(K60-L60)-P60,0)","v":0},{"$f":"IFERROR(IF(AND($D60=\"intern\",K60>100000,L60/K60>1.2),N60-(-K60*0.2),0),0)","v":0},0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,IF(I61=\"IPO1\",(E61*F61*H61)*$J$8,IF(I61=\"IPO2\",(E61*F61*H61)*$J$9,0)))","v":0},{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,E61*F61*H61+J61)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z61:AF61)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E61=\"\",AND(E61>-9999999999,E61<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H61=\"\",AND(H61>-9999999999,H61<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,Stamdata!$S$6:$S$1004,1,FALSE),IF(B64=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D64,Stamdata!$C$6:$C$999,1,FALSE),IF(D64=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G64,Stamdata!$E$6:$E$1001,1,FALSE),IF(G64=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I64,Stamdata!$A$6:$A$999,1,FALSE),IF(I64=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A59:A64)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B59","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},0,{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IF(D69=\"Intern\",(K69-L69)-P69,0)","v":0},0,0,{"$f":"SUM(Z69:AF69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E69=\"\",AND(E69>-9999999999,E69<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D72=\"Intern\",(K72-L72)-P72,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$999,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D72,Stamdata!$C$6:$C$999,1,FALSE),IF(D72=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G72,Stamdata!$E$6:$E$1001,1,FALSE),IF(G72=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A67:A72)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B67","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},0,{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IF(D77=\"Intern\",(K77-L77)-P77,0)","v":0},0,0,{"$f":"SUM(Z77:AF77)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E77=\"\",AND(E77>-9999999999,E77<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H77=\"\",AND(H77>-9999999999,H77<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,Stamdata!$W$6:$W$999,1,FALSE),IF(B80=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D80,Stamdata!$C$6:$C$999,1,FALSE),IF(D80=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G80,Stamdata!$E$6:$E$1001,1,FALSE),IF(G80=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A75:A80)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B75","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},0,{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,{"$f":"SUM(Z85:AF85)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E85=\"\",AND(E85>-9999999999,E85<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H85=\"\",AND(H85>-9999999999,H85<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D88=\"Intern\",(K88-L88)-P88,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B88=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D88,Stamdata!$C$6:$C$999,1,FALSE),IF(D88=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G88,Stamdata!$E$6:$E$1001,1,FALSE),IF(G88=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A83:A88)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B83","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},0,{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,{"$f":"SUM(Z93:AF93)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E93=\"\",AND(E93>-9999999999,E93<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H93=\"\",AND(H93>-9999999999,H93<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D96=\"Intern\",(K96-L96)-P96,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B96=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D96,Stamdata!$C$6:$C$999,1,FALSE),IF(D96=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G96,Stamdata!$E$6:$E$1001,1,FALSE),IF(G96=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A91:A96)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B91","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IF(D100=\"Intern\",(K100-L100)-P100,0)","v":0},{"$f":"IFERROR(IF(AND($D100=\"intern\",K100>100000,L100/K100>1.2),N100-(-K100*0.2),0),0)","v":0},0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z101:AF101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E101=\"\",AND(E101>-9999999999,E101<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D104=\"Ekstern\",(K104-L104),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D104,Stamdata!$C$6:$C$999,1,FALSE),IF(D104=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G104,Stamdata!$E$6:$E$1001,1,FALSE),IF(G104=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A99:A104)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B99","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IF(D108=\"Intern\",(K108-L108)-P108,0)","v":0},{"$f":"IFERROR(IF(AND($D108=\"intern\",K108>100000,L108/K108>1.2),N108-(-K108*0.2),0),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z109:AF109)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E109=\"\",AND(E109>-9999999999,E109<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H109=\"\",AND(H109>-9999999999,H109<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D112=\"Ekstern\",(K112-L112),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B112=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D112,Stamdata!$C$6:$C$999,1,FALSE),IF(D112=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G112,Stamdata!$E$6:$E$1001,1,FALSE),IF(G112=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A107:A112)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B107","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z117:AF117)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E117=\"\",AND(E117>-9999999999,E117<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H117=\"\",AND(H117>-9999999999,H117<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B120=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D120,Stamdata!$C$6:$C$999,1,FALSE),IF(D120=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G120,Stamdata!$E$6:$E$1001,1,FALSE),IF(G120=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A115:A120)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B115","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IF(D124=\"Intern\",(K124-L124)-P124,0)","v":0},{"$f":"IFERROR(IF(AND($D124=\"intern\",K124>100000,L124/K124>1.2),N124-(-K124*0.2),0),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z125:AF125)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E125=\"\",AND(E125>-9999999999,E125<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H125=\"\",AND(H125>-9999999999,H125<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D128=\"Ekstern\",(K128-L128),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B128=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D128,Stamdata!$C$6:$C$999,1,FALSE),IF(D128=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G128,Stamdata!$E$6:$E$1001,1,FALSE),IF(G128=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A123:A128)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B123","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IF(D132=\"Intern\",(K132-L132)-P132,0)","v":0},{"$f":"IFERROR(IF(AND($D132=\"intern\",K132>100000,L132/K132>1.2),N132-(-K132*0.2),0),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z133:AF133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E133=\"\",AND(E133>-9999999999,E133<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D136=\"Ekstern\",(K136-L136),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D136,Stamdata!$C$6:$C$999,1,FALSE),IF(D136=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G136,Stamdata!$E$6:$E$1001,1,FALSE),IF(G136=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A131:A136)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B131","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z141:AF141)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E141=\"\",AND(E141>-9999999999,E141<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H141=\"\",AND(H141>-9999999999,H141<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D144=\"Ekstern\",(K144-L144),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B144=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D144,Stamdata!$C$6:$C$999,1,FALSE),IF(D144=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G144,Stamdata!$E$6:$E$1001,1,FALSE),IF(G144=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A139:A144)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B139","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,0,0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IF(D148=\"Intern\",(K148-L148)-P148,0)","v":0},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0},{"$f":"IF(D148=\"Ekstern\",(K148-L148),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,0,0,0,{"$f":"SUM(Z152:AF152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,0,0,0]

{"sheet":"Allonge_5","index":6,"n_rows":154,"n_cols":32,"rows_kept":154,"cut":false,"hidden":true,"merged":[[7,2,7,4],[8,2,8,4],[1,2,1,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[8,9,8,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag"]
[]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:"]
[null,"Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,null,null,"Antal episoder:"]
[null,"Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,null,null,"Varighed (min. pr. episode):"]
[null,"Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,null,null,"IPO 1 %:"]
[null,"Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,null,null,"IPO 2 %:"]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,IF(I12=\"IPO1\",(E12*F12*H12)*$J$8,IF(I12=\"IPO2\",(E12*F12*H12)*$J$9,0)))","v":0},{"$f":"IF(OR((B12=\"\"),(D12=\"\")),0,E12*F12*H12+J12)","v":0},null,null,{"$f":"K12-L12","v":0},{"$f":"IF(D12=\"Intern\",(K12-L12)-P12,0)","v":0},{"$f":"IFERROR(IF(AND($D12=\"intern\",K12>100000,L12/K12>1.2),N12-(-K12*0.2),0),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},{"$f":"SUM(Z12:AF12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1014,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D12,Stamdata!$C$6:$C$999,1,FALSE),IF(D12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E12=\"\",AND(E12>-9999999999,E12<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F12=\"\",AND(F12>-9999999999,F12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G12,Stamdata!$E$6:$E$1001,1,FALSE),IF(G12=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H12=\"\",AND(H12>-9999999999,H12<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I12,Stamdata!$A$6:$A$999,1,FALSE),IF(I12=\"\",\"\",1))","v":""}]
[{"$f":"$B$11","v":"Redaktion"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,IF(I13=\"IPO1\",(E13*F13*H13)*$J$8,IF(I13=\"IPO2\",(E13*F13*H13)*$J$9,0)))","v":0},{"$f":"IF(OR((B13=\"\"),(D13=\"\")),0,E13*F13*H13+J13)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z13:AF13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1014,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D13,Stamdata!$C$6:$C$999,1,FALSE),IF(D13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E13=\"\",AND(E13>-9999999999,E13<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F13=\"\",AND(F13>-9999999999,F13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G13,Stamdata!$E$6:$E$1001,1,FALSE),IF(G13=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H13=\"\",AND(H13>-9999999999,H13<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I13,Stamdata!$A$6:$A$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1014,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D14,Stamdata!$C$6:$C$999,1,FALSE),IF(D14=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F14=\"\",AND(F14>-9999999999,F14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G14,Stamdata!$E$6:$E$1001,1,FALSE),IF(G14=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H14=\"\",AND(H14>-9999999999,H14<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I14,Stamdata!$A$6:$A$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1014,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D15,Stamdata!$C$6:$C$999,1,FALSE),IF(D15=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F15=\"\",AND(F15>-9999999999,F15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G15,Stamdata!$E$6:$E$1001,1,FALSE),IF(G15=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H15=\"\",AND(H15>-9999999999,H15<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I15,Stamdata!$A$6:$A$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1014,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D16,Stamdata!$C$6:$C$999,1,FALSE),IF(D16=\"\",\"\",1))","v":""},"",{"$f":"IF(NOT(OR(F16=\"\",AND(F16>-9999999999,F16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G16,Stamdata!$E$6:$E$1001,1,FALSE),IF(G16=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H16=\"\",AND(H16>-9999999999,H16<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I16,Stamdata!$A$6:$A$999,1,FALSE),IF(I16=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A11:A16)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Total\"&\" \"&B11","v":"Total Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,0,0,0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,IF(I20=\"IPO1\",(E20*F20*H20)*$J$8,IF(I20=\"IPO2\",(E20*F20*H20)*$J$9,0)))","v":0},{"$f":"IF(OR((B20=\"\"),(D20=\"\")),0,E20*F20*H20+J20)","v":0},null,null,{"$f":"K20-L20","v":0},{"$f":"IF(D20=\"Intern\",(K20-L20)-P20,0)","v":0},{"$f":"IFERROR(IF(AND($D20=\"intern\",K20>100000,L20/K20>1.2),N20-(-K20*0.2),0),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},{"$f":"SUM(Z20:AF20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1000,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D20,Stamdata!$C$6:$C$999,1,FALSE),IF(D20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E20=\"\",AND(E20>-9999999999,E20<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F20=\"\",AND(F20>-9999999999,F20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$E$6:$E$1001,1,FALSE),IF(G20=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H20=\"\",AND(H20>-9999999999,H20<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I20,Stamdata!$A$6:$A$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
[{"$f":"$B$19","v":"Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,IF(I21=\"IPO1\",(E21*F21*H21)*$J$8,IF(I21=\"IPO2\",(E21*F21*H21)*$J$9,0)))","v":0},{"$f":"IF(OR((B21=\"\"),(D21=\"\")),0,E21*F21*H21+J21)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z21:AF21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1000,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D21,Stamdata!$C$6:$C$999,1,FALSE),IF(D21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E21=\"\",AND(E21>-9999999999,E21<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G21,Stamdata!$E$6:$E$1001,1,FALSE),IF(G21=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1000,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D22,Stamdata!$C$6:$C$999,1,FALSE),IF(D22=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G22,Stamdata!$E$6:$E$1001,1,FALSE),IF(G22=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I22,Stamdata!$A$6:$A$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1000,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D23,Stamdata!$C$6:$C$999,1,FALSE),IF(D23=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G23,Stamdata!$E$6:$E$1001,1,FALSE),IF(G23=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I23,Stamdata!$A$6:$A$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1000,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D24,Stamdata!$C$6:$C$999,1,FALSE),IF(D24=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G24,Stamdata!$E$6:$E$1001,1,FALSE),IF(G24=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I24,Stamdata!$A$6:$A$999,1,FALSE),IF(I24=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A19:A24)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Total\"&\" \"&B19","v":"Total Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,IF(I28=\"IPO1\",(E28*F28*H28)*$J$8,IF(I28=\"IPO2\",(E28*F28*H28)*$J$9,0)))","v":0},{"$f":"IF(OR((B28=\"\"),(D28=\"\")),0,E28*F28*H28+J28)","v":0},null,null,{"$f":"K28-L28","v":0},{"$f":"IF(D28=\"Intern\",(K28-L28)-P28,0)","v":0},{"$f":"IFERROR(IF(AND($D28=\"intern\",K28>100000,L28/K28>1.2),N28-(-K28*0.2),0),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},{"$f":"SUM(Z28:AF28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1007,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D28,Stamdata!$C$6:$C$999,1,FALSE),IF(D28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E28=\"\",AND(E28>-9999999999,E28<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F28=\"\",AND(F28>-9999999999,F28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$E$6:$E$1001,1,FALSE),IF(G28=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H28=\"\",AND(H28>-9999999999,H28<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I28,Stamdata!$A$6:$A$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
[{"$f":"$B$27","v":"Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,IF(I29=\"IPO1\",(E29*F29*H29)*$J$8,IF(I29=\"IPO2\",(E29*F29*H29)*$J$9,0)))","v":0},{"$f":"IF(OR((B29=\"\"),(D29=\"\")),0,E29*F29*H29+J29)","v":0},null,null,0,{"$f":"IF(D29=\"Intern\",(K29-L29)-P29,0)","v":0},0,0,{"$f":"SUM(Z29:AF29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1007,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D29,Stamdata!$C$6:$C$999,1,FALSE),IF(D29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E29=\"\",AND(E29>-9999999999,E29<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G29,Stamdata!$E$6:$E$1001,1,FALSE),IF(G29=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1007,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D30,Stamdata!$C$6:$C$999,1,FALSE),IF(D30=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G30,Stamdata!$E$6:$E$1001,1,FALSE),IF(G30=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I30,Stamdata!$A$6:$A$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D31=\"Intern\",(K31-L31)-P31,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1007,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D31,Stamdata!$C$6:$C$999,1,FALSE),IF(D31=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G31,Stamdata!$E$6:$E$1001,1,FALSE),IF(G31=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I31,Stamdata!$A$6:$A$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D32=\"Intern\",(K32-L32)-P32,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1007,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D32,Stamdata!$C$6:$C$999,1,FALSE),IF(D32=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G32,Stamdata!$E$6:$E$1001,1,FALSE),IF(G32=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I32,Stamdata!$A$6:$A$999,1,FALSE),IF(I32=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A27:A32)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Total\"&\" \"&B27","v":"Total Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,IF(I36=\"IPO1\",(E36*F36*H36)*$J$8,IF(I36=\"IPO2\",(E36*F36*H36)*$J$9,0)))","v":0},{"$f":"IF(OR((B36=\"\"),(D36=\"\")),0,E36*F36*H36+J36)","v":0},null,null,{"$f":"K36-L36","v":0},{"$f":"IF(D36=\"Intern\",(K36-L36)-P36,0)","v":0},{"$f":"IFERROR(IF(AND($D36=\"intern\",K36>100000,L36/K36>1.2),N36-(-K36*0.2),0),0)","v":0},0,{"$f":"SUM(Z36:AF36)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B36,Stamdata!$M$6:$M$1002,1,FALSE),IF(B36=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D36,Stamdata!$C$6:$C$999,1,FALSE),IF(D36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E36=\"\",AND(E36>-9999999999,E36<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F36=\"\",AND(F36>-9999999999,F36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$E$6:$E$1001,1,FALSE),IF(G36=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H36=\"\",AND(H36>-9999999999,H36<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I36,Stamdata!$A$6:$A$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
[{"$f":"$B$35","v":"Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,IF(I37=\"IPO1\",(E37*F37*H37)*$J$8,IF(I37=\"IPO2\",(E37*F37*H37)*$J$9,0)))","v":0},{"$f":"IF(OR((B37=\"\"),(D37=\"\")),0,E37*F37*H37+J37)","v":0},null,null,0,{"$f":"IF(D37=\"Intern\",(K37-L37)-P37,0)","v":0},0,0,{"$f":"SUM(Z37:AF37)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B37,Stamdata!$M$6:$M$1002,1,FALSE),IF(B37=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D37,Stamdata!$C$6:$C$999,1,FALSE),IF(D37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E37=\"\",AND(E37>-9999999999,E37<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G37,Stamdata!$E$6:$E$1001,1,FALSE),IF(G37=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H37=\"\",AND(H37>-9999999999,H37<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I37,Stamdata!$A$6:$A$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D38=\"Intern\",(K38-L38)-P38,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B38,Stamdata!$M$6:$M$1002,1,FALSE),IF(B38=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D38,Stamdata!$C$6:$C$999,1,FALSE),IF(D38=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G38,Stamdata!$E$6:$E$1001,1,FALSE),IF(G38=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I38,Stamdata!$A$6:$A$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D39=\"Intern\",(K39-L39)-P39,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B39,Stamdata!$M$6:$M$1002,1,FALSE),IF(B39=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D39,Stamdata!$C$6:$C$999,1,FALSE),IF(D39=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G39,Stamdata!$E$6:$E$1001,1,FALSE),IF(G39=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I39,Stamdata!$A$6:$A$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D40=\"Intern\",(K40-L40)-P40,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,Stamdata!$M$6:$M$1002,1,FALSE),IF(B40=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D40,Stamdata!$C$6:$C$999,1,FALSE),IF(D40=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G40,Stamdata!$E$6:$E$1001,1,FALSE),IF(G40=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I40,Stamdata!$A$6:$A$999,1,FALSE),IF(I40=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A35:A40)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Total\"&\" \"&B35","v":"Total Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,IF(I44=\"IPO1\",(E44*F44*H44)*$J$8,IF(I44=\"IPO2\",(E44*F44*H44)*$J$9,0)))","v":0},{"$f":"IF(OR((B44=\"\"),(D44=\"\")),0,E44*F44*H44+J44)","v":0},null,null,{"$f":"K44-L44","v":0},{"$f":"IF(D44=\"Intern\",(K44-L44)-P44,0)","v":0},{"$f":"IFERROR(IF(AND($D44=\"intern\",K44>100000,L44/K44>1.2),N44-(-K44*0.2),0),0)","v":0},0,{"$f":"SUM(Z44:AF44)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B44,Stamdata!$O$6:$O$999,1,FALSE),IF(B44=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D44,Stamdata!$C$6:$C$999,1,FALSE),IF(D44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E44=\"\",AND(E44>-9999999999,E44<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F44=\"\",AND(F44>-9999999999,F44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$E$6:$E$1001,1,FALSE),IF(G44=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H44=\"\",AND(H44>-9999999999,H44<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I44,Stamdata!$A$6:$A$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
[{"$f":"$B$43","v":"Scenografi"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,IF(I45=\"IPO1\",(E45*F45*H45)*$J$8,IF(I45=\"IPO2\",(E45*F45*H45)*$J$9,0)))","v":0},{"$f":"IF(OR((B45=\"\"),(D45=\"\")),0,E45*F45*H45+J45)","v":0},null,null,0,{"$f":"IF(D45=\"Intern\",(K45-L45)-P45,0)","v":0},0,0,{"$f":"SUM(Z45:AF45)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B45,Stamdata!$O$6:$O$999,1,FALSE),IF(B45=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D45,Stamdata!$C$6:$C$999,1,FALSE),IF(D45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E45=\"\",AND(E45>-9999999999,E45<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G45,Stamdata!$E$6:$E$1001,1,FALSE),IF(G45=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H45=\"\",AND(H45>-9999999999,H45<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I45,Stamdata!$A$6:$A$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,Stamdata!$O$6:$O$999,1,FALSE),IF(B46=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D46,Stamdata!$C$6:$C$999,1,FALSE),IF(D46=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G46,Stamdata!$E$6:$E$1001,1,FALSE),IF(G46=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I46,Stamdata!$A$6:$A$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,Stamdata!$O$6:$O$999,1,FALSE),IF(B47=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D47,Stamdata!$C$6:$C$999,1,FALSE),IF(D47=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G47,Stamdata!$E$6:$E$1001,1,FALSE),IF(G47=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I47,Stamdata!$A$6:$A$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D48=\"Intern\",(K48-L48)-P48,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,Stamdata!$O$6:$O$999,1,FALSE),IF(B48=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D48,Stamdata!$C$6:$C$999,1,FALSE),IF(D48=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G48,Stamdata!$E$6:$E$1001,1,FALSE),IF(G48=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I48,Stamdata!$A$6:$A$999,1,FALSE),IF(I48=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A43:A48)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Total\"&\" \"&B43","v":"Total Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,IF(I52=\"IPO1\",(E52*F52*H52)*$J$8,IF(I52=\"IPO2\",(E52*F52*H52)*$J$9,0)))","v":0},{"$f":"IF(OR((B52=\"\"),(D52=\"\")),0,E52*F52*H52+J52)","v":0},null,null,{"$f":"K52-L52","v":0},{"$f":"IF(D52=\"Intern\",(K52-L52)-P52,0)","v":0},{"$f":"IFERROR(IF(AND($D52=\"intern\",K52>100000,L52/K52>1.2),N52-(-K52*0.2),0),0)","v":0},0,{"$f":"SUM(Z52:AF52)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B52=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D52,Stamdata!$C$6:$C$999,1,FALSE),IF(D52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E52=\"\",AND(E52>-9999999999,E52<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F52=\"\",AND(F52>-9999999999,F52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$E$6:$E$1001,1,FALSE),IF(G52=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H52=\"\",AND(H52>-9999999999,H52<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I52,Stamdata!$A$6:$A$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
[{"$f":"$B$51","v":"Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,IF(I53=\"IPO1\",(E53*F53*H53)*$J$8,IF(I53=\"IPO2\",(E53*F53*H53)*$J$9,0)))","v":0},{"$f":"IF(OR((B53=\"\"),(D53=\"\")),0,E53*F53*H53+J53)","v":0},null,null,0,{"$f":"IF(D53=\"Intern\",(K53-L53)-P53,0)","v":0},0,0,{"$f":"SUM(Z53:AF53)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B53=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D53,Stamdata!$C$6:$C$999,1,FALSE),IF(D53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E53=\"\",AND(E53>-9999999999,E53<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G53,Stamdata!$E$6:$E$1001,1,FALSE),IF(G53=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H53=\"\",AND(H53>-9999999999,H53<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I53,Stamdata!$A$6:$A$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B54=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D54,Stamdata!$C$6:$C$999,1,FALSE),IF(D54=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G54,Stamdata!$E$6:$E$1001,1,FALSE),IF(G54=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I54,Stamdata!$A$6:$A$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B55=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D55,Stamdata!$C$6:$C$999,1,FALSE),IF(D55=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G55,Stamdata!$E$6:$E$1001,1,FALSE),IF(G55=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I55,Stamdata!$A$6:$A$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,{"$f":"IF(D56=\"Intern\",(K56-L56)-P56,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,Stamdata!$Q$6:$Q$1000,1,FALSE),IF(B56=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D56,Stamdata!$C$6:$C$999,1,FALSE),IF(D56=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G56,Stamdata!$E$6:$E$1001,1,FALSE),IF(G56=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I56,Stamdata!$A$6:$A$999,1,FALSE),IF(I56=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A51:A56)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Total\"&\" \"&B51","v":"Total Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,IF(I60=\"IPO1\",(E60*F60*H60)*$J$8,IF(I60=\"IPO2\",(E60*F60*H60)*$J$9,0)))","v":0},{"$f":"IF(OR((B60=\"\"),(D60=\"\")),0,E60*F60*H60+J60)","v":0},null,null,{"$f":"K60-L60","v":0},{"$f":"IF(D60=\"Intern\",(K60-L60)-P60,0)","v":0},{"$f":"IFERROR(IF(AND($D60=\"intern\",K60>100000,L60/K60>1.2),N60-(-K60*0.2),0),0)","v":0},0,{"$f":"SUM(Z60:AF60)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,Stamdata!$S$6:$S$1004,1,FALSE),IF(B60=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D60,Stamdata!$C$6:$C$999,1,FALSE),IF(D60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E60=\"\",AND(E60>-9999999999,E60<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F60=\"\",AND(F60>-9999999999,F60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$E$6:$E$1001,1,FALSE),IF(G60=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H60=\"\",AND(H60>-9999999999,H60<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I60,Stamdata!$A$6:$A$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
[{"$f":"$B$59","v":"Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,IF(I61=\"IPO1\",(E61*F61*H61)*$J$8,IF(I61=\"IPO2\",(E61*F61*H61)*$J$9,0)))","v":0},{"$f":"IF(OR((B61=\"\"),(D61=\"\")),0,E61*F61*H61+J61)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z61:AF61)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,Stamdata!$S$6:$S$1004,1,FALSE),IF(B61=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D61,Stamdata!$C$6:$C$999,1,FALSE),IF(D61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E61=\"\",AND(E61>-9999999999,E61<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G61,Stamdata!$E$6:$E$1001,1,FALSE),IF(G61=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H61=\"\",AND(H61>-9999999999,H61<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I61,Stamdata!$A$6:$A$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,Stamdata!$S$6:$S$1004,1,FALSE),IF(B62=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D62,Stamdata!$C$6:$C$999,1,FALSE),IF(D62=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G62,Stamdata!$E$6:$E$1001,1,FALSE),IF(G62=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I62,Stamdata!$A$6:$A$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,Stamdata!$S$6:$S$1004,1,FALSE),IF(B63=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D63,Stamdata!$C$6:$C$999,1,FALSE),IF(D63=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G63,Stamdata!$E$6:$E$1001,1,FALSE),IF(G63=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I63,Stamdata!$A$6:$A$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,Stamdata!$S$6:$S$1004,1,FALSE),IF(B64=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D64,Stamdata!$C$6:$C$999,1,FALSE),IF(D64=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G64,Stamdata!$E$6:$E$1001,1,FALSE),IF(G64=\"\",\"\",1))","v":""},"",{"$f":"IFERROR(VLOOKUP(I64,Stamdata!$A$6:$A$999,1,FALSE),IF(I64=\"\",\"\",1))","v":""}]
[{"$f":"IF(COUNTA(A59:A64)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Total\"&\" \"&B59","v":"Total Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IF(D68=\"Intern\",(K68-L68)-P68,0)","v":0},{"$f":"IFERROR(IF(AND($D68=\"intern\",K68>100000,L68/K68>1.2),N68-(-K68*0.2),0),0)","v":0},0,{"$f":"SUM(Z68:AF68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$999,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D68,Stamdata!$C$6:$C$999,1,FALSE),IF(D68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E68=\"\",AND(E68>-9999999999,E68<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F68=\"\",AND(F68>-9999999999,F68<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IF(D69=\"Intern\",(K69-L69)-P69,0)","v":0},0,0,{"$f":"SUM(Z69:AF69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$999,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E69=\"\",AND(E69>-9999999999,E69<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$999,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$999,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D72=\"Intern\",(K72-L72)-P72,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$999,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D72,Stamdata!$C$6:$C$999,1,FALSE),IF(D72=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G72,Stamdata!$E$6:$E$1001,1,FALSE),IF(G72=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A67:A72)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Total\"&\" \"&B67","v":"Total Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IF(D76=\"Intern\",(K76-L76)-P76,0)","v":0},{"$f":"IFERROR(IF(AND($D76=\"intern\",K76>100000,L76/K76>1.2),N76-(-K76*0.2),0),0)","v":0},0,{"$f":"SUM(Z76:AF76)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,Stamdata!$W$6:$W$999,1,FALSE),IF(B76=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D76,Stamdata!$C$6:$C$999,1,FALSE),IF(D76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E76=\"\",AND(E76>-9999999999,E76<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F76=\"\",AND(F76>-9999999999,F76<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IF(D77=\"Intern\",(K77-L77)-P77,0)","v":0},0,0,{"$f":"SUM(Z77:AF77)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,Stamdata!$W$6:$W$999,1,FALSE),IF(B77=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D77,Stamdata!$C$6:$C$999,1,FALSE),IF(D77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E77=\"\",AND(E77>-9999999999,E77<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G77,Stamdata!$E$6:$E$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H77=\"\",AND(H77>-9999999999,H77<9999999999))),1,\"\")","v":""}]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,Stamdata!$W$6:$W$999,1,FALSE),IF(B78=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D78,Stamdata!$C$6:$C$999,1,FALSE),IF(D78=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G78,Stamdata!$E$6:$E$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,Stamdata!$W$6:$W$999,1,FALSE),IF(B79=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D79,Stamdata!$C$6:$C$999,1,FALSE),IF(D79=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G79,Stamdata!$E$6:$E$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,Stamdata!$W$6:$W$999,1,FALSE),IF(B80=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D80,Stamdata!$C$6:$C$999,1,FALSE),IF(D80=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G80,Stamdata!$E$6:$E$1001,1,FALSE),IF(G80=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A75:A80)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Total\"&\" \"&B75","v":"Total Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IF(D84=\"Intern\",(K84-L84)-P84,0)","v":0},{"$f":"IFERROR(IF(AND($D84=\"intern\",K84>100000,L84/K84>1.2),N84-(-K84*0.2),0),0)","v":0},0,{"$f":"SUM(Z84:AF84)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B84=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D84,Stamdata!$C$6:$C$999,1,FALSE),IF(D84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E84=\"\",AND(E84>-9999999999,E84<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F84=\"\",AND(F84>-9999999999,F84<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IF(D85=\"Intern\",(K85-L85)-P85,0)","v":0},0,0,{"$f":"SUM(Z85:AF85)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B85=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D85,Stamdata!$C$6:$C$999,1,FALSE),IF(D85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E85=\"\",AND(E85>-9999999999,E85<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G85,Stamdata!$E$6:$E$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H85=\"\",AND(H85>-9999999999,H85<9999999999))),1,\"\")","v":""}]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D86=\"Intern\",(K86-L86)-P86,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B86=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D86,Stamdata!$C$6:$C$999,1,FALSE),IF(D86=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G86,Stamdata!$E$6:$E$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D87=\"Intern\",(K87-L87)-P87,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B87=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D87,Stamdata!$C$6:$C$999,1,FALSE),IF(D87=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G87,Stamdata!$E$6:$E$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D88=\"Intern\",(K88-L88)-P88,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,Stamdata!$Y$6:$Y$1000,1,FALSE),IF(B88=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D88,Stamdata!$C$6:$C$999,1,FALSE),IF(D88=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G88,Stamdata!$E$6:$E$1001,1,FALSE),IF(G88=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A83:A88)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Total\"&\" \"&B83","v":"Total Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IF(D92=\"Intern\",(K92-L92)-P92,0)","v":0},{"$f":"IFERROR(IF(AND($D92=\"intern\",K92>100000,L92/K92>1.2),N92-(-K92*0.2),0),0)","v":0},0,{"$f":"SUM(Z92:AF92)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B92=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D92,Stamdata!$C$6:$C$999,1,FALSE),IF(D92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E92=\"\",AND(E92>-9999999999,E92<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F92=\"\",AND(F92>-9999999999,F92<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IF(D93=\"Intern\",(K93-L93)-P93,0)","v":0},0,0,{"$f":"SUM(Z93:AF93)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B93=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D93,Stamdata!$C$6:$C$999,1,FALSE),IF(D93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E93=\"\",AND(E93>-9999999999,E93<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G93,Stamdata!$E$6:$E$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H93=\"\",AND(H93>-9999999999,H93<9999999999))),1,\"\")","v":""}]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D94=\"Intern\",(K94-L94)-P94,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B94=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D94,Stamdata!$C$6:$C$999,1,FALSE),IF(D94=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G94,Stamdata!$E$6:$E$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D95=\"Intern\",(K95-L95)-P95,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B95=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D95,Stamdata!$C$6:$C$999,1,FALSE),IF(D95=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G95,Stamdata!$E$6:$E$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,{"$f":"IF(D96=\"Intern\",(K96-L96)-P96,0)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,Stamdata!$AA$6:$AA$1003,1,FALSE),IF(B96=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D96,Stamdata!$C$6:$C$999,1,FALSE),IF(D96=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G96,Stamdata!$E$6:$E$1001,1,FALSE),IF(G96=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A91:A96)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Total\"&\" \"&B91","v":"Total Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IF(D100=\"Intern\",(K100-L100)-P100,0)","v":0},{"$f":"IFERROR(IF(AND($D100=\"intern\",K100>100000,L100/K100>1.2),N100-(-K100*0.2),0),0)","v":0},0,{"$f":"SUM(Z100:AF100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D100,Stamdata!$C$6:$C$999,1,FALSE),IF(D100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E100=\"\",AND(E100>-9999999999,E100<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F100=\"\",AND(F100>-9999999999,F100<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z101:AF101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E101=\"\",AND(E101>-9999999999,E101<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D103=\"Ekstern\",(K103-L103),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D104=\"Ekstern\",(K104-L104),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1000,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D104,Stamdata!$C$6:$C$999,1,FALSE),IF(D104=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G104,Stamdata!$E$6:$E$1001,1,FALSE),IF(G104=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A99:A104)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Total\"&\" \"&B99","v":"Total Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IF(D108=\"Intern\",(K108-L108)-P108,0)","v":0},{"$f":"IFERROR(IF(AND($D108=\"intern\",K108>100000,L108/K108>1.2),N108-(-K108*0.2),0),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},{"$f":"SUM(Z108:AF108)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B108=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D108,Stamdata!$C$6:$C$999,1,FALSE),IF(D108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E108=\"\",AND(E108>-9999999999,E108<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F108=\"\",AND(F108>-9999999999,F108<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z109:AF109)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B109=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D109,Stamdata!$C$6:$C$999,1,FALSE),IF(D109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E109=\"\",AND(E109>-9999999999,E109<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G109,Stamdata!$E$6:$E$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H109=\"\",AND(H109>-9999999999,H109<9999999999))),1,\"\")","v":""}]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D110=\"Ekstern\",(K110-L110),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B110=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D110,Stamdata!$C$6:$C$999,1,FALSE),IF(D110=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G110,Stamdata!$E$6:$E$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D111=\"Ekstern\",(K111-L111),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B111=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D111,Stamdata!$C$6:$C$999,1,FALSE),IF(D111=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G111,Stamdata!$E$6:$E$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D112=\"Ekstern\",(K112-L112),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,Stamdata!$AE$6:$AE$999,1,FALSE),IF(B112=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D112,Stamdata!$C$6:$C$999,1,FALSE),IF(D112=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G112,Stamdata!$E$6:$E$1001,1,FALSE),IF(G112=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A107:A112)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Total\"&\" \"&B107","v":"Total Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IF(D116=\"Intern\",(K116-L116)-P116,0)","v":0},{"$f":"IFERROR(IF(AND($D116=\"intern\",K116>100000,L116/K116>1.2),N116-(-K116*0.2),0),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},{"$f":"SUM(Z116:AF116)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B116=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D116,Stamdata!$C$6:$C$999,1,FALSE),IF(D116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E116=\"\",AND(E116>-9999999999,E116<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F116=\"\",AND(F116>-9999999999,F116<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z117:AF117)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B117=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D117,Stamdata!$C$6:$C$999,1,FALSE),IF(D117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E117=\"\",AND(E117>-9999999999,E117<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G117,Stamdata!$E$6:$E$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H117=\"\",AND(H117>-9999999999,H117<9999999999))),1,\"\")","v":""}]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B118=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D118,Stamdata!$C$6:$C$999,1,FALSE),IF(D118=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G118,Stamdata!$E$6:$E$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B119=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D119,Stamdata!$C$6:$C$999,1,FALSE),IF(D119=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G119,Stamdata!$E$6:$E$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,Stamdata!$AG$6:$AG$1001,1,FALSE),IF(B120=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D120,Stamdata!$C$6:$C$999,1,FALSE),IF(D120=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G120,Stamdata!$E$6:$E$1001,1,FALSE),IF(G120=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A115:A120)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Total\"&\" \"&B115","v":"Total Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IF(D124=\"Intern\",(K124-L124)-P124,0)","v":0},{"$f":"IFERROR(IF(AND($D124=\"intern\",K124>100000,L124/K124>1.2),N124-(-K124*0.2),0),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},{"$f":"SUM(Z124:AF124)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B124=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D124,Stamdata!$C$6:$C$999,1,FALSE),IF(D124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E124=\"\",AND(E124>-9999999999,E124<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F124=\"\",AND(F124>-9999999999,F124<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z125:AF125)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B125=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D125,Stamdata!$C$6:$C$999,1,FALSE),IF(D125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E125=\"\",AND(E125>-9999999999,E125<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G125,Stamdata!$E$6:$E$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H125=\"\",AND(H125>-9999999999,H125<9999999999))),1,\"\")","v":""}]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D126=\"Ekstern\",(K126-L126),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B126=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D126,Stamdata!$C$6:$C$999,1,FALSE),IF(D126=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G126,Stamdata!$E$6:$E$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D127=\"Ekstern\",(K127-L127),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B127=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D127,Stamdata!$C$6:$C$999,1,FALSE),IF(D127=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G127,Stamdata!$E$6:$E$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D128=\"Ekstern\",(K128-L128),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,Stamdata!$AI$6:$AI$1000,1,FALSE),IF(B128=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D128,Stamdata!$C$6:$C$999,1,FALSE),IF(D128=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G128,Stamdata!$E$6:$E$1001,1,FALSE),IF(G128=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A123:A128)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Total\"&\" \"&B123","v":"Total Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IF(D132=\"Intern\",(K132-L132)-P132,0)","v":0},{"$f":"IFERROR(IF(AND($D132=\"intern\",K132>100000,L132/K132>1.2),N132-(-K132*0.2),0),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},{"$f":"SUM(Z132:AF132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D132,Stamdata!$C$6:$C$999,1,FALSE),IF(D132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E132=\"\",AND(E132>-9999999999,E132<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F132=\"\",AND(F132>-9999999999,F132<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z133:AF133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E133=\"\",AND(E133>-9999999999,E133<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D134=\"Ekstern\",(K134-L134),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D135=\"Ekstern\",(K135-L135),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D136=\"Ekstern\",(K136-L136),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1000,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D136,Stamdata!$C$6:$C$999,1,FALSE),IF(D136=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G136,Stamdata!$E$6:$E$1001,1,FALSE),IF(G136=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A131:A136)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Total\"&\" \"&B131","v":"Total Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Kommentar","Afvigelse kr.","Intern afvigelse","Intern ej medtaget - 20% regel","Ekstern afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IF(D140=\"Intern\",(K140-L140)-P140,0)","v":0},{"$f":"IFERROR(IF(AND($D140=\"intern\",K140>100000,L140/K140>1.2),N140-(-K140*0.2),0),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},{"$f":"SUM(Z140:AF140)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B140=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D140,Stamdata!$C$6:$C$999,1,FALSE),IF(D140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E140=\"\",AND(E140>-9999999999,E140<9999999999))),1,\"\")","v":""},{"$f":"IF(NOT(OR(F140=\"\",AND(F140>-9999999999,F140<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,0,0,0,{"$f":"SUM(Z141:AF141)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B141=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D141,Stamdata!$C$6:$C$999,1,FALSE),IF(D141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(E141=\"\",AND(E141>-9999999999,E141<9999999999))),1,\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(G141,Stamdata!$E$6:$E$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H141=\"\",AND(H141>-9999999999,H141<9999999999))),1,\"\")","v":""}]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B142=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D142,Stamdata!$C$6:$C$999,1,FALSE),IF(D142=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G142,Stamdata!$E$6:$E$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D143=\"Ekstern\",(K143-L143),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B143=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D143,Stamdata!$C$6:$C$999,1,FALSE),IF(D143=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G143,Stamdata!$E$6:$E$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,0,0,{"$f":"IF(D144=\"Ekstern\",(K144-L144),0)","v":0},0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,Stamdata!$AM$6:$AM$999,1,FALSE),IF(B144=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D144,Stamdata!$C$6:$C$999,1,FALSE),IF(D144=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G144,Stamdata!$E$6:$E$1001,1,FALSE),IF(G144=\"\",\"\",1))","v":""},""]
[{"$f":"IF(COUNTA(A139:A144)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Total\"&\" \"&B139","v":"Total Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,0,0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IF(D148=\"Intern\",(K148-L148)-P148,0)","v":0},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0},{"$f":"IF(D148=\"Ekstern\",(K148-L148),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IF(D150=\"Intern\",(K150-L150)-P150,0)","v":0},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},{"$f":"IF(D151=\"Intern\",(K151-L151)-P151,0)","v":0},{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0},{"$f":"IF(D151=\"Ekstern\",(K151-L151),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,0,0,0,{"$f":"SUM(Z152:AF152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,0,0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,0,0,0]

{"sheet":"Opsummering","index":7,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[[46,0,46,1],[54,0,54,1],[50,0,50,1],[55,0,55,1],[20,0,20,4],[21,0,27,4],[51,0,51,1],[53,0,53,1],[45,0,45,1],[47,0,47,1],[48,0,48,1],[38,0,38,1],[49,0,49,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1]]}
[]
[]
["Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[]
[]
["Budget dato:",{"$f":"Hovedbudget!C3","v":"dd-mm-åååå"},null,"Antal allonger:",{"$f":"IF(COUNTIF(Allonge_1!$K$154,\"<>0\")+COUNTIF(Allonge_2!$K$154,\"<>0\")+COUNTIF(Allonge_3!$K$154,\"<>0\")+COUNTIF(Allonge_4!$K$154,\"<>0\")+COUNTIF(Allonge_5!$K$154,\"<>0\"),COUNTIF(Allonge_1!$K$154,\"<>0\")+COUNTIF(Allonge_2!$K$154,\"<>0\")+COUNTIF(Allonge_3!$K$154,\"<>0\")+COUNTIF(Allonge_4!$K$154,\"<>0\")+COUNTIF(Allonge_5!$K$154,\"<>0\"),\"\")","v":""}]
[]
["Budgetversion:",{"$f":"IF(Hovedbudget!C4=\"\",\"\",Hovedbudget!C4)","v":""},null,"Optagedage:",{"$f":"IF(Hovedbudget!J3=\"\",\"\",Hovedbudget!J3)","v":""}]
[]
["Produktionsselskab:",{"$f":"IF(Hovedbudget!C5=\"\",\"\",Hovedbudget!C5)","v":""},null,"Klippedage:",{"$f":"IF(Hovedbudget!J4=\"\",\"\",Hovedbudget!J4)","v":""}]
[]
["Redaktør:",{"$f":"IF(Hovedbudget!C6=\"\",\"\",Hovedbudget!C6)","v":""},null,"Antal episoder:",{"$f":"IF(Hovedbudget!J5=\"\",\"\",Hovedbudget!J5)","v":""}]
[]
["Producent:",{"$f":"IF(Hovedbudget!C7=\"\",\"\",Hovedbudget!C7)","v":""},null,"Varighed (min):",{"$f":"IF(Hovedbudget!J6=\"\",\"\",Hovedbudget!J6)","v":""}]
[]
["Redaktionschef:",{"$f":"IF(Hovedbudget!C8=\"\",\"\",Hovedbudget!C8)","v":""},null,"IPO % 1:",{"$f":"Hovedbudget!J7","v":0}]
[]
["Pris pr. episode:",{"$f":"IFERROR(E56/E12,0)","v":0},null,"IPO % 2:",{"$f":"Hovedbudget!J8","v":0}]
[]
[]
["Forudsætning/Kommentar:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gruppe",null,"Intern","Ekstern","Budget",null,"Intern","Ekstern","Regnskab","Afvigelse"]
[{"$f":"Stamdata!G5","v":"Redaktion"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A32,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A32,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A32,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A32,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A32,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A32,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A32,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A32,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A32,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A32,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A32,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A32,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A32,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A32,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A32,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A32,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A32,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A32,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A32,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A32,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A32,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},{"$f":"H32-I32","v":0}]
[{"$f":"Stamdata!I5","v":"Produktion & EFP"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A33,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A33,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A33,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A33,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A33,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A33,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A33,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A33,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A33,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A33,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A33,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A33,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A33,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A33,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A33,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A33,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A33,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A33,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A33,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A33,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A33,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!K5","v":"Studiebemanding"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A34,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A34,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A34,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A34,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A34,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A34,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A34,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A34,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A34,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A34,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A34,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A34,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A34,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A34,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A34,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A34,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A34,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A34,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A34,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A34,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A34,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!M5","v":"Kostumer, Sminke & Rekvisitter"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A35,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A35,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A35,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A35,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A35,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A35,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A35,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A35,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A35,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A35,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A35,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A35,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A35,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A35,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A35,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A35,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A35,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A35,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A35,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A35,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A35,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!O5","v":"Scenografi"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A36,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A36,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A36,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A36,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A36,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A36,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A36,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A36,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A36,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A36,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A36,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A36,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A36,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A36,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A36,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A36,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A36,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A36,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A36,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A36,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A36,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!Q5","v":"Postproduktion - bemanding"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A37,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A37,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A37,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A37,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A37,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A37,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A37,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A37,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A37,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A37,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A37,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A37,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A37,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A37,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A37,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A37,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A37,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A37,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A37,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A37,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A37,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!S5","v":"Øvrige Medvirkende"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A38,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A38,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A38,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A38,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A38,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A38,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A38,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A38,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A38,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A38,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A38,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A38,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A38,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A38,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A38,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A38,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A38,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A38,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A38,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A38,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A38,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
["Subtotal Personale",null,{"$f":"SUM(C32:C38)","v":0},{"$f":"SUM(D32:D38)","v":0},{"$f":"SUM(E32:E38)","v":0},null,{"$f":"SUM(G32:G38)","v":0},{"$f":"SUM(H32:H38)","v":0},{"$f":"SUM(I32:I38)","v":0},{"$f":"H39-I39","v":0}]
[{"$f":"Stamdata!U5","v":"Udstyr & Teknik"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A40,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A40,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A40,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A40,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A40,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A40,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A40,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A40,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A40,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A40,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A40,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A40,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A40,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A40,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A40,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A40,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A40,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A40,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A40,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A40,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A40,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},{"$f":"H40-I40","v":0}]
[{"$f":"Stamdata!W5","v":"Location"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A41,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A41,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A41,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A41,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A41,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A41,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A41,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A41,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A41,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A41,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A41,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A41,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A41,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A41,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A41,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A41,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A41,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A41,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A41,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A41,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A41,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},{"$f":"H41-I41","v":0}]
[{"$f":"Stamdata!Y5","v":"Studie"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A42,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A42,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A42,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A42,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A42,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A42,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A42,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A42,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A42,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A42,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A42,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A42,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A42,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A42,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A42,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A42,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A42,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A42,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A42,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A42,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A42,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AA5","v":"Scenografi, Kostume og Sminke"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A43,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A43,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A43,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A43,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A43,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A43,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A43,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A43,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A43,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A43,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A43,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A43,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A43,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A43,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A43,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A43,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A43,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A43,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A43,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A43,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A43,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AC5","v":"Transport, ophold og forplejning"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A44,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A44,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A44,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A44,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A44,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A44,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A44,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A44,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A44,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A44,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A44,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A44,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A44,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A44,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A44,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A44,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A44,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A44,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A44,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A44,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A44,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AE5","v":"Ekspedition"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A45,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A45,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A45,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A45,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A45,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A45,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A45,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A45,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A45,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A45,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A45,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A45,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A45,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A45,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A45,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A45,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A45,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A45,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A45,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A45,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A45,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AG5","v":"Postproduktion - udstyr"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A46,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A46,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A46,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A46,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A46,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A46,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A46,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A46,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A46,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A46,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A46,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A46,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A46,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A46,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A46,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A46,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A46,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A46,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A46,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A46,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A46,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AI5","v":"Arkiv & Musik"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A47,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A47,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A47,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A47,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A47,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A47,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A47,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A47,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A47,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A47,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A47,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A47,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A47,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A47,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A47,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A47,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A47,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A47,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A47,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A47,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A47,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AK5","v":"Øvrige produktionsomkostningr"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A48,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A48,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A48,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A48,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A48,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A48,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A48,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A48,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A48,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A48,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A48,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A48,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A48,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A48,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A48,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A48,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A48,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A48,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A48,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A48,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A48,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
[{"$f":"Stamdata!AM5","v":"Forsikring & Assistance"},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A49,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A49,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A49,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A49,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A49,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A49,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A49,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A49,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A49,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A49,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A49,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A49,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&A49,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A49,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A49,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A49,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A49,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(\"Total\"&\" \"&A49,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A49,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A49,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP(\"Total\"&\" \"&$A49,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
["Subtotal Drift",null,{"$f":"SUM(C40:C49)","v":0},{"$f":"SUM(D40:D49)","v":0},{"$f":"SUM(E40:E49)","v":0},null,{"$f":"SUM(G40:G49)","v":0},{"$f":"SUM(H40:H49)","v":0},{"$f":"SUM(I40:I49)","v":0},0]
["Total produktionsomkostninger",null,{"$f":"C39+C50","v":0},{"$f":"D39+D50","v":0},{"$f":"E39+E50","v":0},null,{"$f":"G39+G50","v":0},{"$f":"H39+H50","v":0},{"$f":"I39+I50","v":0},0]
["Overhead",null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A52,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A52,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A52,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A52,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A52,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A52,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A52,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A52,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A52,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A52,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A52,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A52,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(A52,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(A52,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A52,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A52,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A52,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A52,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A52,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A52,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP($A52,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
["Format fee",null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A53,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A53,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A53,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A53,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A53,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A53,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A53,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A53,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A53,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A53,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A53,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A53,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A53)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A53)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A53)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A53)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A53)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A53)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A53,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A53,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$L:$L,Hovedbudget!$A:$A,Opsummering!$A53)","v":0},{"$f":"H53-I53","v":0}]
["Rabat",null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A54,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A54,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A54,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A54,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A54,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A54,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A54,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A54,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A54,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A54,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A54,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A54,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"VLOOKUP(A54,Hovedbudget!$B$11:$Q$1012,10,FALSE)+VLOOKUP(A54,Allonge_1!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A54,Allonge_2!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A54,Allonge_3!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A54,Allonge_4!$B$12:$Q$1013,10,FALSE)+VLOOKUP(A54,Allonge_5!$B$12:$Q$1013,10,FALSE)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A54,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A54,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"VLOOKUP($A54,Hovedbudget!$B$11:$Q$1012,11,FALSE)","v":0},0]
["Andet",null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A55,Hovedbudget!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A55,Allonge_1!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A55,Allonge_2!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A55,Allonge_3!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A55,Allonge_4!$D:$D,Opsummering!C$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A55,Allonge_5!$D:$D,Opsummering!C$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A55,Hovedbudget!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A55,Allonge_1!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A55,Allonge_2!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A55,Allonge_3!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A55,Allonge_4!$D:$D,Opsummering!D$31)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A55,Allonge_5!$D:$D,Opsummering!D$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A55)+SUMIFS(Allonge_1!$K:$K,Allonge_1!$A:$A,Opsummering!$A55)+SUMIFS(Allonge_2!$K:$K,Allonge_2!$A:$A,Opsummering!$A55)+SUMIFS(Allonge_3!$K:$K,Allonge_3!$A:$A,Opsummering!$A55)+SUMIFS(Allonge_4!$K:$K,Allonge_4!$A:$A,Opsummering!$A55)+SUMIFS(Allonge_5!$K:$K,Allonge_5!$A:$A,Opsummering!$A55)","v":0},null,{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A55,Hovedbudget!$D:$D,Opsummering!G$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$K:$K,Hovedbudget!$A:$A,Opsummering!$A55,Hovedbudget!$D:$D,Opsummering!H$31)","v":0},{"$f":"SUMIFS(Hovedbudget!$L:$L,Hovedbudget!$A:$A,Opsummering!$A55)","v":0},0]
["Total incl overhead & rabat",null,{"$f":"C51+C52+C53+C54+C55","v":0},{"$f":"D51+D52+D53+D54+D55","v":0},{"$f":"E51+E52+E53+E54+E55","v":0},null,{"$f":"G51+G52+G53+G54+G55","v":0},{"$f":"H51+H52+H53+H54+H55","v":0},{"$f":"I51+I52+I53+I54+I55","v":0},0]

{"sheet":"Appendiks","index":8,"n_rows":69,"n_cols":13,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["Oversigt - budgetgruppe"]
[]
["Personale:"]
[]
["Redaktion",null,"Produktion & EFP",null,"Studiebemanding",null,"Kostumer, Sminke & Rekvisitter",null,"Scenografi",null,"Postproduktion - bemanding",null,"Øvrige Medvirkende"]
["Artist koordinator",null,"A-fotograf",null,"A-foto",null,"Kostumier",null,"Rekvisitør",null,"A-klipper",null,"Artister"]
["Caster",null,"AV-assistent",null,"Assistent",null,"Kostumier-assistent",null,"Rekvisitørassistent",null,"B-klipper",null,"Caster"]
["Chef producer",null,"Belyser",null,"AV-assistent",null,"Sminke-assistent",null,"Scenograf",null,"Colorgrade",null,"Caster assistent"]
["Deltageransvarlig",null,"B-fotograf",null,"Backgear M/K",null,"Sminkør",null,null,null,"Klippeassistent",null,"Dansere"]
["Grafiker",null,"Droneoperatør",null,"Belysningsmester",null,"Stylist",null,null,null,"Load",null,"Dommer"]
["Instruktør",null,"Fotoassistent",null,"B-foto",null,"Syerske",null,null,null,"Log",null,"Eksperter"]
["Line producer",null,"Lyd",null,"Billedmixer",null,null,null,null,null,"Lydefterarbejde",null,"Konsulent"]
["Location assistent",null,"Lydassistent",null,"CCU",null,null,null,null,null,"Mastering",null,"Koreograf"]
["Location manager",null,"Special effect",null,"EVS operatør ",null,null,null,null,null,"Postkoordinator",null,"Læge"]
["Location scout",null,null,null,"Focus puller",null,null,null,null,null,"Posttilrettelægger",null,"Medvirkende honorar"]
["Manuskript",null,null,null,"Grafikafvikler",null,null,null,null,null,"Redigeringstekniker",null,"Nodeskriver"]
["Musikansvarlig",null,null,null,"Grip",null,null,null,null,null,null,null,"Orkester/Band"]
["Planlægningsjournalist",null,null,null,"Indspilningsleder",null,null,null,null,null,null,null,"Psykologer"]
["Post producer",null,null,null,"Kran foto",null,null,null,null,null,null,null,"Publikum"]
["Praktikant",null,null,null,"Lydassistent",null,null,null,null,null,null,null,"Skuespiller"]
["Producent",null,null,null,"Lydmand",null,null,null,null,null,null,null,"Speaker"]
["Producer",null,null,null,"Lysdesign",null,null,null,null,null,null,null,"Statist"]
["Producer assistent",null,null,null,"PA lyd",null,null,null,null,null,null,null,"Statistkoordinator"]
["Produktionsassistent",null,null,null,"Publikumskoordinator",null,null,null,null,null,null,null,"Vært"]
["Produktionskoordinator",null,null,null,"Publikumsopvarmer"]
["Produktionsleder",null,null,null,"Regissør"]
["Redaktionschef",null,null,null,"Roadie"]
["Redaktionssekretær",null,null,null,"Runner"]
["Research",null,null,null,"Special effect"]
["Runner",null,null,null,"Stage manager"]
["Scripter/continuity",null,null,null,"Steadycam"]
["Sociale medier",null,null,null,"Storskærms producer"]
["Statist koordinator ",null,null,null,"TEKO"]
["Tilrettelægger"]
["Tilrettelægger/VJ"]
["TV instruktør "]
["Visuel konsulent"]
[]
["Drift:"]
[]
["Udstyr & Teknik",null,"Location",null,"Studie",null,"Scenografi, Kostume og Sminke",null,"Transport, ophold og forplejning",null,"Ekspedition",null,"Postproduktion - udstyr"]
["Batterier",null,"Anlæg udendørs",null,"Diske Medier",null,"Diverse materialer",null,"Benzin/diesel",null,"Diverse",null,"AVID - Premiere"]
["Carnet",null,"Diverse games",null,"Diverse opbevaring",null,"Rekvisitter",null,"Broafgift",null,"Konsulent",null,"Colorgrade"]
["Diske/kort",null,"Diverse leje",null,"El forburg",null,"Scenografi",null,"Bude/kurér",null,"Leje af særligt udstyr",null,"Diske Medier"]
["Drone",null,"Elektriker",null,"Kran ",null,"Scenografi op/ned",null,"Bustransport",null,"Telte",null,"Final Cut Pro"]
["Forplejning",null,"Genetablering",null,"Leje af lydbus",null,"Scenografi opbevaring",null,"Div. transport",null,"Træningslejr",null,"Gennemsyn til tilrettelægger"]
["GoPro",null,"Leje af ekstern lokation",null,"Leje af OB vogn",null,"Sminkeartikler",null,"Fly",null,"Tøj/støvler",null,"Grafikpakke"]
["Leje af kamerapakke",null,"Rengøring",null,"Leje af sminkelokale",null,"Stoffer",null,"Fortæring - deltagere",null,null,null,"Lydefterarbejde"]
["Leje af lyd",null,"Strøm",null,"Leje af SNG vogn",null,"Symaskiner",null,"Fortæring - hold",null,null,null,"Trailer"]
["Leje af lys",null,"Tømrer",null,"Lydudstyr",null,"Tøj til cast",null,"Fortæring - publikum",null,null,null,"Unity"]
["Overvægt",null,"Vagter",null,"Plakater, cuecards, bannere",null,"Tøj værter",null,"Færge",null,null,null,"VFX"]
[null,null,"VVS",null,"Rengøring",null,"Vask og rens",null,"Hotel",null,null,null,"Web-klip"]
[null,null,null,null,"Sceneleje",null,null,null,"KM penge"]
[null,null,null,null,"Studiekontrol",null,null,null,"Leje af bil"]
[null,null,null,null,null,null,null,null,"Leje af varebil"]
[null,null,null,null,null,null,null,null,"Parkering"]
[null,null,null,null,null,null,null,null,"Taxa"]
[]
[]
[]
["Arkiv & Musik",null,"Øvrige produktionsomkostningr",null,"Forsikring & Assistance",null,"Andet"]
["Arkivmateriale",null,"Diverse",null,"Diverse",null,"Andet"]
["Komponist - med IPO",null,"Events",null,"Forsikring",null,"Budget-usikkerhed"]
["Musikkatalog",null,"Pressebilleder",null,"Juridisk bistand"]
["Musikrapporter",null,"Still foto",null,"Revision"]
["Musikvideo"]
["NCB"]
["Stills"]
["Undertekster"]

{"sheet":"Stamdata","index":9,"n_rows":37,"n_cols":43,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Stamdata"]
[]
[null,null,null,null,null,null,"Kategori:"]
[]
["IPO",null,"Regnskabstype",null,"Type",null,"Redaktion",null,"Produktion & EFP",null,"Studiebemanding",null,"Kostumer, Sminke & Rekvisitter",null,"Scenografi",null,"Postproduktion - bemanding",null,"Øvrige Medvirkende",null,"Udstyr & Teknik",null,"Location",null,"Studie",null,"Scenografi, Kostume og Sminke",null,"Transport, ophold og forplejning",null,"Ekspedition",null,"Postproduktion - udstyr",null,"Arkiv & Musik",null,"Øvrige produktionsomkostningr",null,"Forsikring & Assistance",null,"Andet",null,"Format fee"]
["IPO1",null,"Intern",null,"Dage",null,"Artist koordinator",null,"A-fotograf",null,"A-foto",null,"Kostumier",null,"Rekvisitør",null,"A-klipper",null,"Artister",null,"Batterier",null,"Anlæg udendørs",null,"Diske Medier",null,"Diverse materialer",null,"Benzin/diesel",null,"Diverse",null,"AVID - Premiere",null,"Arkivmateriale",null,"Diverse",null,"Diverse",null,"Andet",null,"Format fee ex. overhead"]
["IPO2",null,"Ekstern",null,"Uge",null,"Caster",null,"AV-assistent",null,"Assistent",null,"Kostumier-assistent",null,"Rekvisitørassistent",null,"B-klipper",null,"Caster",null,"Carnet",null,"Diverse games",null,"Diverse opbevaring",null,"Rekvisitter",null,"Broafgift",null,"Konsulent",null,"Colorgrade",null,"Komponist - med IPO",null,"Events",null,"Forsikring",null,"Budget-usikkerhed",null,"Format fee incl. overhead"]
[null,null,null,null,"Måned",null,"Chef producer",null,"Belyser",null,"AV-assistent",null,"Sminke-assistent",null,"Scenograf",null,"Colorgrade",null,"Caster assistent",null,"Diske/kort",null,"Diverse leje",null,"El forburg",null,"Scenografi",null,"Bude/kurér",null,"Leje af særligt udstyr",null,"Diske Medier",null,"Musikkatalog",null,"Pressebilleder",null,"Juridisk bistand"]
[null,null,null,null,"Pgm",null,"Deltageransvarlig",null,"B-fotograf",null,"Backgear M/K",null,"Sminkør",null,null,null,"Klippeassistent",null,"Dansere",null,"Drone",null,"Elektriker",null,"Kran ",null,"Scenografi op/ned",null,"Bustransport",null,"Telte",null,"Final Cut Pro",null,"Musikrapporter",null,"Still foto",null,"Revision"]
[null,null,null,null,"Stk",null,"Grafiker",null,"Droneoperatør",null,"Belysningsmester",null,"Stylist",null,null,null,"Load",null,"Dommer",null,"Forplejning",null,"Genetablering",null,"Leje af lydbus",null,"Scenografi opbevaring",null,"Div. transport",null,"Træningslejr",null,"Gennemsyn til tilrettelægger",null,"Musikvideo"]
[null,null,null,null,"Sum",null,"Instruktør",null,"Fotoassistent",null,"B-foto",null,"Syerske",null,null,null,"Log",null,"Eksperter",null,"GoPro",null,"Leje af ekstern lokation",null,"Leje af OB vogn",null,"Sminkeartikler",null,"Fly",null,"Tøj/støvler",null,"Grafikpakke",null,"NCB"]
[null,null,null,null,null,null,"Line producer",null,"Lyd",null,"Billedmixer",null,null,null,null,null,"Lydefterarbejde",null,"Konsulent",null,"Leje af kamerapakke",null,"Rengøring",null,"Leje af sminkelokale",null,"Stoffer",null,"Fortæring - deltagere",null,null,null,"Lydefterarbejde",null,"Stills"]
[null,null,null,null,null,null,"Location assistent",null,"Lydassistent",null,"CCU",null,null,null,null,null,"Mastering",null,"Koreograf",null,"Leje af lyd",null,"Strøm",null,"Leje af SNG vogn",null,"Symaskiner",null,"Fortæring - hold",null,null,null,"Trailer",null,"Undertekster"]
[null,null,null,null,null,null,"Location manager",null,"Special effect",null,"EVS operatør ",null,null,null,null,null,"Postkoordinator",null,"Læge",null,"Leje af lys",null,"Tømrer",null,"Lydudstyr",null,"Tøj til cast",null,"Fortæring - publikum",null,null,null,"Unity"]
[null,null,null,null,null,null,"Location scout",null,null,null,"Focus puller",null,null,null,null,null,"Posttilrettelægger",null,"Medvirkende honorar",null,"Overvægt",null,"Vagter",null,"Plakater, cuecards, bannere",null,"Tøj værter",null,"Færge",null,null,null,"VFX"]
[null,null,null,null,null,null,"Manuskript",null,null,null,"Grafikafvikler",null,null,null,null,null,"Redigeringstekniker",null,"Nodeskriver",null,null,null,"VVS",null,"Rengøring",null,"Vask og rens",null,"Hotel",null,null,null,"Web-klip"]
[null,null,null,null,null,null,"Musikansvarlig",null,null,null,"Grip",null,null,null,null,null,null,null,"Orkester/Band",null,null,null,null,null,"Sceneleje",null,null,null,"KM penge"]
[null,null,null,null,null,null,"Planlægningsjournalist",null,null,null,"Indspilningsleder",null,null,null,null,null,null,null,"Psykologer",null,null,null,null,null,"Studiekontrol",null,null,null,"Leje af bil"]
[null,null,null,null,null,null,"Post producer",null,null,null,"Kran foto",null,null,null,null,null,null,null,"Publikum",null,null,null,null,null,null,null,null,null,"Leje af varebil"]
[null,null,null,null,null,null,"Praktikant",null,null,null,"Lydassistent",null,null,null,null,null,null,null,"Skuespiller",null,null,null,null,null,null,null,null,null,"Parkering"]
[null,null,null,null,null,null,"Producent",null,null,null,"Lydmand",null,null,null,null,null,null,null,"Speaker",null,null,null,null,null,null,null,null,null,"Taxa"]
[null,null,null,null,null,null,"Producer",null,null,null,"Lysdesign",null,null,null,null,null,null,null,"Statist"]
[null,null,null,null,null,null,"Producer assistent",null,null,null,"PA lyd",null,null,null,null,null,null,null,"Statistkoordinator"]
[null,null,null,null,null,null,"Produktionsassistent",null,null,null,"Publikumskoordinator",null,null,null,null,null,null,null,"Vært"]
[null,null,null,null,null,null,"Produktionskoordinator",null,null,null,"Publikumsopvarmer"]
[null,null,null,null,null,null,"Produktionsleder",null,null,null,"Regissør"]
[null,null,null,null,null,null,"Redaktionschef",null,null,null,"Roadie"]
[null,null,null,null,null,null,"Redaktionssekretær",null,null,null,"Runner"]
[null,null,null,null,null,null,"Research",null,null,null,"Special effect"]
[null,null,null,null,null,null,"Runner",null,null,null,"Stage manager"]
[null,null,null,null,null,null,"Scripter/continuity",null,null,null,"Steadycam"]
[null,null,null,null,null,null,"Sociale medier",null,null,null,"Storskærms producer"]
[null,null,null,null,null,null,"Statist koordinator ",null,null,null,"TEKO"]
[null,null,null,null,null,null,"Tilrettelægger"]
[null,null,null,null,null,null,"Tilrettelægger/VJ"]
[null,null,null,null,null,null,"TV instruktør "]
[null,null,null,null,null,null,"Visuel konsulent"]