{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Vejledning","Hovedbudget","Allonge_1","Allonge_2","Allonge_3","Allonge_4","Allonge_5","Opsummering","Likviditet","Produktionsplan","Ratefordeling","Appendiks","Stamdata"],"not_rendered":{"charts":0,"images":12,"macros":1,"external_links":0,"defined_names":9,"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":33,"rows_kept":153,"cut":false,"hidden":false,"merged":[[7,9,7,10],[3,9,3,10],[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],[0,9,0,10],[2,9,2,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[1,9,1,10]]}
[null,"Produktionstitel:","Titel indtastes",null,null,null,"Kanal:"]
[null,null,null,null,null,null,"Leveringsformat:"]
[null,"Budget dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Budgetversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",null,null,null,null,"Antal episoder:",null,null,null,null,null,null,null,null," "]
[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",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N11/K11,\"\")","v":""},{"$f":"IF(D11=\"Intern\",(K11-L11),0)","v":0},{"$f":"IF(D11=\"Ekstern\",(K11-L11),0)","v":0},null,{"$f":"SUM(AA11:AG11)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B11,Stamdata!$G$6:$G$1018,1,FALSE),IF(B11=\"\",\"\",1))","v":""},{"$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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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},"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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},"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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},"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B10","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K11:K15)","v":0},0,null,0,{"$f":"IFERROR(N16/K16,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N19/K19,\"\")","v":""},{"$f":"IF(D19=\"Intern\",(K19-L19),0)","v":0},{"$f":"IF(D19=\"Ekstern\",(K19-L19),0)","v":0},null,{"$f":"SUM(AA19:AG19)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B19,Stamdata!$I$6:$I$1002,1,FALSE),IF(B19=\"\",\"\",1))","v":""},{"$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,0,{"$f":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I20=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B18","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K19:K23)","v":0},0,null,{"$f":"SUM(N19:N23)","v":0},{"$f":"IFERROR(N24/K24,\"\")","v":""},{"$f":"SUM(P19:P23)","v":0},0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N27/K27,\"\")","v":""},{"$f":"IF(D27=\"Intern\",(K27-L27),0)","v":0},{"$f":"IF(D27=\"Ekstern\",(K27-L27),0)","v":0},null,{"$f":"SUM(AA27:AG27)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B27,Stamdata!$K$6:$K$1008,1,FALSE),IF(B27=\"\",\"\",1))","v":""},{"$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,0,{"$f":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I28=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B26","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K27:K31)","v":0},0,null,{"$f":"SUM(N27:N31)","v":0},{"$f":"IFERROR(N32/K32,\"\")","v":""},{"$f":"SUM(P27:P31)","v":0},0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N35/K35,\"\")","v":""},{"$f":"IF(D35=\"Intern\",(K35-L35),0)","v":0},{"$f":"IF(D35=\"Ekstern\",(K35-L35),0)","v":0},null,{"$f":"SUM(AA35:AG35)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","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$999,1,FALSE),IF(I36=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B34","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K35:K39)","v":0},0,null,{"$f":"SUM(N35:N39)","v":0},{"$f":"IFERROR(N40/K40,\"\")","v":""},{"$f":"SUM(P35:P39)","v":0},0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N43/K43,\"\")","v":""},{"$f":"IF(D43=\"Intern\",(K43-L43),0)","v":0},{"$f":"IF(D43=\"Ekstern\",(K43-L43),0)","v":0},null,{"$f":"SUM(AA43:AG43)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","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$999,1,FALSE),IF(I44=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B42","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K43:K47)","v":0},0,null,{"$f":"SUM(N43:N47)","v":0},{"$f":"IFERROR(N48/K48,\"\")","v":""},{"$f":"SUM(P43:P47)","v":0},0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N51/K51,\"\")","v":""},{"$f":"IF(D51=\"Intern\",(K51-L51),0)","v":0},{"$f":"IF(D51=\"Ekstern\",(K51-L51),0)","v":0},null,{"$f":"SUM(AA51:AG51)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","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$999,1,FALSE),IF(I52=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B50","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K51:K55)","v":0},0,null,{"$f":"SUM(N51:N55)","v":0},{"$f":"IFERROR(N56/K56,\"\")","v":""},{"$f":"SUM(P51:P55)","v":0},0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N59/K59,\"\")","v":""},{"$f":"IF(D59=\"Intern\",(K59-L59),0)","v":0},{"$f":"IF(D59=\"Ekstern\",(K59-L59),0)","v":0},null,{"$f":"SUM(AA59:AG59)","v":0},null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","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$999,1,FALSE),IF(I60=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B58","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K59:K63)","v":0},0,null,{"$f":"SUM(N59:N63)","v":0},{"$f":"IFERROR(N64/K64,\"\")","v":""},{"$f":"SUM(P59:P63)","v":0},0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N67/K67,\"\")","v":""},{"$f":"IF(D67=\"Intern\",(K67-L67),0)","v":0},{"$f":"IF(D67=\"Ekstern\",(K67-L67),0)","v":0},null,{"$f":"SUM(AA67:AG67)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B67,Stamdata!$U$6:$U$1001,1,FALSE),IF(B67=\"\",\"\",1))","v":""},{"$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,0,{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B66","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":0},0,null,{"$f":"SUM(N67:N71)","v":0},{"$f":"IFERROR(N72/K72,\"\")","v":""},{"$f":"SUM(P67:P71)","v":0},0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N75/K75,\"\")","v":""},{"$f":"IF(D75=\"Intern\",(K75-L75),0)","v":0},{"$f":"IF(D75=\"Ekstern\",(K75-L75),0)","v":0},null,{"$f":"SUM(AA75:AG75)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","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,null,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$1001,1,FALSE),IF(G77=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B74","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K75:K79)","v":0},0,null,{"$f":"SUM(N75:N79)","v":0},{"$f":"IFERROR(N80/K80,\"\")","v":""},{"$f":"SUM(P75:P79)","v":0},0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N83/K83,\"\")","v":""},{"$f":"IF(D83=\"Intern\",(K83-L83),0)","v":0},{"$f":"IF(D83=\"Ekstern\",(K83-L83),0)","v":0},null,{"$f":"SUM(AA83:AG83)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","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,"",0,0,null,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$1001,1,FALSE),IF(G85=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B82","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K83:K87)","v":0},0,null,{"$f":"SUM(N83:N87)","v":0},{"$f":"IFERROR(N88/K88,\"\")","v":""},{"$f":"SUM(P83:P87)","v":0},0]
[]
["#110",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N91/K91,\"\")","v":""},{"$f":"IF(D91=\"Intern\",(K91-L91),0)","v":0},{"$f":"IF(D91=\"Ekstern\",(K91-L91),0)","v":0},null,{"$f":"SUM(AA91:AG91)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","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,"",0,0,null,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$1001,1,FALSE),IF(G93=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B90","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K91:K95)","v":0},0,null,{"$f":"SUM(N91:N95)","v":0},{"$f":"IFERROR(N96/K96,\"\")","v":""},{"$f":"SUM(P91:P95)","v":0},0]
[]
["#120",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N99/K99,\"\")","v":""},{"$f":"IF(D99=\"Intern\",(K99-L99),0)","v":0},{"$f":"IF(D99=\"Ekstern\",(K99-L99),0)","v":0},null,{"$f":"SUM(AA99:AG99)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B99,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B99=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B98","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},0,null,{"$f":"SUM(N99:N103)","v":0},{"$f":"IFERROR(N104/K104,\"\")","v":""},{"$f":"SUM(P99:P103)","v":0},0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N107/K107,\"\")","v":""},{"$f":"IF(D107=\"Intern\",(K107-L107),0)","v":0},{"$f":"IF(D107=\"Ekstern\",(K107-L107),0)","v":0},null,{"$f":"SUM(AA107:AG107)","v":0},null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","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,null,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$1001,1,FALSE),IF(G109=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B106","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K107:K111)","v":0},0,null,{"$f":"SUM(N107:N111)","v":0},{"$f":"IFERROR(N112/K112,\"\")","v":""},{"$f":"SUM(P107:P111)","v":0},0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N115/K115,\"\")","v":""},{"$f":"IF(D115=\"Intern\",(K115-L115),0)","v":0},{"$f":"IF(D115=\"Ekstern\",(K115-L115),0)","v":0},null,{"$f":"SUM(AA115:AG115)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","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,null,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$1001,1,FALSE),IF(G117=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B114","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K115:K119)","v":0},0,null,{"$f":"SUM(N115:N119)","v":0},{"$f":"IFERROR(N120/K120,\"\")","v":""},{"$f":"SUM(P115:P119)","v":0},0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N123/K123,\"\")","v":""},{"$f":"IF(D123=\"Intern\",(K123-L123),0)","v":0},{"$f":"IF(D123=\"Ekstern\",(K123-L123),0)","v":0},null,{"$f":"SUM(AA123:AG123)","v":0},null,null,null,null,null,null,null,{"$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,{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","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,null,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$1001,1,FALSE),IF(G125=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B122","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K123:K127)","v":0},0,null,{"$f":"SUM(N123:N127)","v":0},{"$f":"IFERROR(N128/K128,\"\")","v":""},{"$f":"SUM(P123:P127)","v":0},0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N131/K131,\"\")","v":""},{"$f":"IF(D131=\"Intern\",(K131-L131),0)","v":0},{"$f":"IF(D131=\"Ekstern\",(K131-L131),0)","v":0},null,{"$f":"SUM(AA131:AG131)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B131,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B131=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B130","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K131:K135)","v":0},0,null,{"$f":"SUM(N131:N135)","v":0},{"$f":"IFERROR(N136/K136,\"\")","v":""},{"$f":"SUM(P131:P135)","v":0},0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N139/K139,\"\")","v":""},{"$f":"IF(D139=\"Intern\",(K139-L139),0)","v":0},{"$f":"IF(D139=\"Ekstern\",(K139-L139),0)","v":0},null,{"$f":"SUM(AA139:AG139)","v":0},null,null,null,null,null,null,null,{"$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,0,{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","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,null,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$1001,1,FALSE),IF(G141=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,"-",0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B138","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K139:K143)","v":0},0,null,{"$f":"SUM(N139:N143)","v":0},{"$f":"IFERROR(N144/K144,\"\")","v":""},{"$f":"SUM(P139:P143)","v":0},0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K16+K24+K32+K40+K48+K56+K64+K72+K80+K88+K96+K104+K112+K120+K128+K136+K144","v":0},0,null,0,{"$f":"IFERROR(N146/K146,\"\")","v":""},0,{"$f":"Q16+Q24+Q32+Q40+Q48+Q56+Q64+Q72+Q80+Q88+Q96+Q104+Q112+Q120+Q128+Q136+Q144","v":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":"IFERROR(N147/K147,\"\")","v":""},{"$f":"IF(D147=\"Intern\",(K147-L147),0)","v":0},{"$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,{"$f":"IFERROR(N148/K148,\"\")","v":""},0,0,null,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B149=\"Format fee incl. Overhead\",K148*I149,K146*I149)","v":0},0,null,{"$f":"K149-L149","v":0},{"$f":"IFERROR(N149/K149,\"\")","v":""},{"$f":"IF(D149=\"Intern\",(K149-L149),0)","v":0},{"$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},"",{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$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},"",0,0,null,{"$f":"SUM(AA151:AG151)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B151,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B151=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K148:K152)","v":0},{"$f":"SUM(L148:L152)","v":0},null,0,{"$f":"IFERROR(N153/K153,\"\")","v":""},0,0,null,null,"Pris per episode:",null,{"$f":"IFERROR(K153/J5,0)","v":0}]

{"sheet":"Allonge_1","index":2,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,9,1,10],[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],[2,9,2,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag",null,null,null,"Kanal:",null,null,{"$f":"IF(Hovedbudget!J1=\"\",\"\",Hovedbudget!J1)","v":""}]
[null,null,null,null,null,null,"Leveringsformat:",null,null,{"$f":"IF(Hovedbudget!J2=\"\",\"\",Hovedbudget!J2)","v":""}]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",{"$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","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N13/K13,\"\")","v":""},{"$f":"IF(D13=\"Intern\",(K13-L13),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},null,{"$f":"SUM(AA13:AG13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1018,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B11","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,{"$f":"SUM(N12:N16)","v":0},{"$f":"IFERROR(N17/K17,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$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,{"$f":"IFERROR(N21/K21,\"\")","v":""},{"$f":"IF(D21=\"Intern\",(K21-L21),0)","v":0},{"$f":"IF(D21=\"Ekstern\",(K21-L21),0)","v":0},null,{"$f":"SUM(AA21:AG21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1002,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B19","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,{"$f":"SUM(N20:N24)","v":0},{"$f":"IFERROR(N25/K25,\"\")","v":""},{"$f":"SUM(P20:P24)","v":0},0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$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,{"$f":"IFERROR(N29/K29,\"\")","v":""},{"$f":"IF(D29=\"Intern\",(K29-L29),0)","v":0},{"$f":"IF(D29=\"Ekstern\",(K29-L29),0)","v":0},null,{"$f":"SUM(AA29:AG29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1008,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B27","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,{"$f":"SUM(N28:N32)","v":0},{"$f":"IFERROR(N33/K33,\"\")","v":""},{"$f":"SUM(P28:P32)","v":0},0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$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,{"$f":"IFERROR(N37/K37,\"\")","v":""},{"$f":"IF(D37=\"Intern\",(K37-L37),0)","v":0},{"$f":"IF(D37=\"Ekstern\",(K37-L37),0)","v":0},null,{"$f":"SUM(AA37:AG37)","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":"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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B35","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,{"$f":"SUM(N36:N40)","v":0},{"$f":"IFERROR(N41/K41,\"\")","v":""},{"$f":"SUM(P36:P40)","v":0},0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$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,{"$f":"IFERROR(N45/K45,\"\")","v":""},{"$f":"IF(D45=\"Intern\",(K45-L45),0)","v":0},{"$f":"IF(D45=\"Ekstern\",(K45-L45),0)","v":0},null,{"$f":"SUM(AA45:AG45)","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":"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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B43","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,{"$f":"SUM(N44:N48)","v":0},{"$f":"IFERROR(N49/K49,\"\")","v":""},{"$f":"SUM(P44:P48)","v":0},0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$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,{"$f":"IFERROR(N53/K53,\"\")","v":""},{"$f":"IF(D53=\"Intern\",(K53-L53),0)","v":0},{"$f":"IF(D53=\"Ekstern\",(K53-L53),0)","v":0},null,{"$f":"SUM(AA53:AG53)","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":"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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B51","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,{"$f":"SUM(N52:N56)","v":0},{"$f":"IFERROR(N57/K57,\"\")","v":""},{"$f":"SUM(P52:P56)","v":0},0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$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,{"$f":"IFERROR(N61/K61,\"\")","v":""},{"$f":"IF(D61=\"Intern\",(K61-L61),0)","v":0},{"$f":"IF(D61=\"Ekstern\",(K61-L61),0)","v":0},null,{"$f":"SUM(AA61:AG61)","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":"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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B59","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,{"$f":"SUM(N60:N64)","v":0},{"$f":"IFERROR(N65/K65,\"\")","v":""},{"$f":"SUM(P60:P64)","v":0},0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,IF(I68=\"IPO1\",(E68*F68*H68)*$J$8,IF(I68=\"IPO2\",(E68*F68*H68)*$J$9,0)))","v":0},{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,IF(I69=\"IPO1\",(E69*F69*H69)*$J$8,IF(I69=\"IPO2\",(E69*F69*H69)*$J$9,0)))","v":0},{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IFERROR(N69/K69,\"\")","v":""},{"$f":"IF(D69=\"Intern\",(K69-L69),0)","v":0},{"$f":"IF(D69=\"Ekstern\",(K69-L69),0)","v":0},null,{"$f":"SUM(AA69:AG69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$1001,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B67","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,{"$f":"SUM(N68:N72)","v":0},{"$f":"IFERROR(N73/K73,\"\")","v":""},{"$f":"SUM(P68:P72)","v":0},0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,IF(I76=\"IPO1\",(E76*F76*H76)*$J$8,IF(I76=\"IPO2\",(E76*F76*H76)*$J$9,0)))","v":0},{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,IF(I77=\"IPO1\",(E77*F77*H77)*$J$8,IF(I77=\"IPO2\",(E77*F77*H77)*$J$9,0)))","v":0},{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IFERROR(N77/K77,\"\")","v":""},{"$f":"IF(D77=\"Intern\",(K77-L77),0)","v":0},{"$f":"IF(D77=\"Ekstern\",(K77-L77),0)","v":0},null,{"$f":"SUM(AA77:AG77)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B75","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,{"$f":"SUM(N76:N80)","v":0},{"$f":"IFERROR(N81/K81,\"\")","v":""},{"$f":"SUM(P76:P80)","v":0},0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,IF(I84=\"IPO1\",(E84*F84*H84)*$J$8,IF(I84=\"IPO2\",(E84*F84*H84)*$J$9,0)))","v":0},{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,IF(I85=\"IPO1\",(E85*F85*H85)*$J$8,IF(I85=\"IPO2\",(E85*F85*H85)*$J$9,0)))","v":0},{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IFERROR(N85/K85,\"\")","v":""},{"$f":"IF(D85=\"Intern\",(K85-L85),0)","v":0},{"$f":"IF(D85=\"Ekstern\",(K85-L85),0)","v":0},null,{"$f":"SUM(AA85:AG85)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B83","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,{"$f":"SUM(N84:N88)","v":0},{"$f":"IFERROR(N89/K89,\"\")","v":""},{"$f":"SUM(P84:P88)","v":0},0]
[]
["#110",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,IF(I92=\"IPO1\",(E92*F92*H92)*$J$8,IF(I92=\"IPO2\",(E92*F92*H92)*$J$9,0)))","v":0},{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,IF(I93=\"IPO1\",(E93*F93*H93)*$J$8,IF(I93=\"IPO2\",(E93*F93*H93)*$J$9,0)))","v":0},{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IFERROR(N93/K93,\"\")","v":""},{"$f":"IF(D93=\"Intern\",(K93-L93),0)","v":0},{"$f":"IF(D93=\"Ekstern\",(K93-L93),0)","v":0},null,{"$f":"SUM(AA93:AG93)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B91","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,{"$f":"SUM(N92:N96)","v":0},{"$f":"IFERROR(N97/K97,\"\")","v":""},{"$f":"SUM(P92:P96)","v":0},0]
[]
["#120",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,IF(I100=\"IPO1\",(E100*F100*H100)*$J$8,IF(I100=\"IPO2\",(E100*F100*H100)*$J$9,0)))","v":0},{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,IF(I101=\"IPO1\",(E101*F101*H101)*$J$8,IF(I101=\"IPO2\",(E101*F101*H101)*$J$9,0)))","v":0},{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,{"$f":"IFERROR(N101/K101,\"\")","v":""},{"$f":"IF(D101=\"Intern\",(K101-L101),0)","v":0},{"$f":"IF(D101=\"Ekstern\",(K101-L101),0)","v":0},null,{"$f":"SUM(AA101:AG101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B99","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,{"$f":"SUM(N100:N104)","v":0},{"$f":"IFERROR(N105/K105,\"\")","v":""},{"$f":"SUM(P100:P104)","v":0},0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,IF(I108=\"IPO1\",(E108*F108*H108)*$J$8,IF(I108=\"IPO2\",(E108*F108*H108)*$J$9,0)))","v":0},{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,IF(I109=\"IPO1\",(E109*F109*H109)*$J$8,IF(I109=\"IPO2\",(E109*F109*H109)*$J$9,0)))","v":0},{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,{"$f":"IFERROR(N109/K109,\"\")","v":""},{"$f":"IF(D109=\"Intern\",(K109-L109),0)","v":0},{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},null,{"$f":"SUM(AA109:AG109)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B107","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,{"$f":"SUM(N108:N112)","v":0},{"$f":"IFERROR(N113/K113,\"\")","v":""},{"$f":"SUM(P108:P112)","v":0},0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,IF(I116=\"IPO1\",(E116*F116*H116)*$J$8,IF(I116=\"IPO2\",(E116*F116*H116)*$J$9,0)))","v":0},{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,IF(I117=\"IPO1\",(E117*F117*H117)*$J$8,IF(I117=\"IPO2\",(E117*F117*H117)*$J$9,0)))","v":0},{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,{"$f":"IFERROR(N117/K117,\"\")","v":""},{"$f":"IF(D117=\"Intern\",(K117-L117),0)","v":0},{"$f":"IF(D117=\"Ekstern\",(K117-L117),0)","v":0},null,{"$f":"SUM(AA117:AG117)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B115","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,{"$f":"SUM(N116:N120)","v":0},{"$f":"IFERROR(N121/K121,\"\")","v":""},{"$f":"SUM(P116:P120)","v":0},0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,IF(I124=\"IPO1\",(E124*F124*H124)*$J$8,IF(I124=\"IPO2\",(E124*F124*H124)*$J$9,0)))","v":0},{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,IF(I125=\"IPO1\",(E125*F125*H125)*$J$8,IF(I125=\"IPO2\",(E125*F125*H125)*$J$9,0)))","v":0},{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,{"$f":"IFERROR(N125/K125,\"\")","v":""},{"$f":"IF(D125=\"Intern\",(K125-L125),0)","v":0},{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},null,{"$f":"SUM(AA125:AG125)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B123","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,{"$f":"SUM(N124:N128)","v":0},{"$f":"IFERROR(N129/K129,\"\")","v":""},{"$f":"SUM(P124:P128)","v":0},0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,IF(I132=\"IPO1\",(E132*F132*H132)*$J$8,IF(I132=\"IPO2\",(E132*F132*H132)*$J$9,0)))","v":0},{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,IF(I133=\"IPO1\",(E133*F133*H133)*$J$8,IF(I133=\"IPO2\",(E133*F133*H133)*$J$9,0)))","v":0},{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,{"$f":"IFERROR(N133/K133,\"\")","v":""},{"$f":"IF(D133=\"Intern\",(K133-L133),0)","v":0},{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},null,{"$f":"SUM(AA133:AG133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B131","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,{"$f":"SUM(N132:N136)","v":0},{"$f":"IFERROR(N137/K137,\"\")","v":""},{"$f":"SUM(P132:P136)","v":0},0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,IF(I140=\"IPO1\",(E140*F140*H140)*$J$8,IF(I140=\"IPO2\",(E140*F140*H140)*$J$9,0)))","v":0},{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,IF(I141=\"IPO1\",(E141*F141*H141)*$J$8,IF(I141=\"IPO2\",(E141*F141*H141)*$J$9,0)))","v":0},{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,{"$f":"IFERROR(N141/K141,\"\")","v":""},{"$f":"IF(D141=\"Intern\",(K141-L141),0)","v":0},{"$f":"IF(D141=\"Ekstern\",(K141-L141),0)","v":0},null,{"$f":"SUM(AA141:AG141)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B139","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,{"$f":"SUM(N140:N144)","v":0},{"$f":"IFERROR(N145/K145,\"\")","v":""},{"$f":"SUM(P140:P144)","v":0},0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,{"$f":"IFERROR(N147/K147,\"\")","v":""},0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IFERROR(N148/K148,\"\")","v":""},{"$f":"IFERROR(IF(AND($D148=\"intern\",K148>100000,L148/K148>1.2),N148-(-K148*0.2),0),0)","v":0}]
["#190","Total produktionsomkostninger incl. overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},null,0,{"$f":"IFERROR(N149/K149,\"\")","v":""},0,0,null,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},{"$f":"IFERROR(N150/K150,\"\")","v":""},{"$f":"IFERROR(IF(AND($D150=\"intern\",K150>100000,L150/K150>1.2),N150-(-K150*0.2),0),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},"",{"$f":"IFERROR(IF(AND($D151=\"intern\",K151>100000,L151/K151>1.2),N151-(-K151*0.2),0),0)","v":0}]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,"",0,null,null,{"$f":"SUM(AA152:AG152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,{"$f":"IFERROR(N154/K154,\"\")","v":""},0,0]

{"sheet":"Allonge_2","index":3,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,9,1,10],[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],[2,9,2,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag",null,null,null,"Kanal:",null,null,{"$f":"IF(Hovedbudget!J1=\"\",\"\",Hovedbudget!J1)","v":""}]
[null,null,null,null,null,null,"Leveringsformat:",null,null,{"$f":"IF(Hovedbudget!J2=\"\",\"\",Hovedbudget!J2)","v":""}]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",{"$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","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N13/K13,\"\")","v":""},{"$f":"IF(D13=\"Intern\",(K13-L13),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},null,{"$f":"SUM(AA13:AG13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1018,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B11","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,{"$f":"SUM(N12:N16)","v":0},{"$f":"IFERROR(N17/K17,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$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,{"$f":"IFERROR(N21/K21,\"\")","v":""},{"$f":"IF(D21=\"Intern\",(K21-L21),0)","v":0},{"$f":"IF(D21=\"Ekstern\",(K21-L21),0)","v":0},null,{"$f":"SUM(AA21:AG21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1002,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B19","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,{"$f":"SUM(N20:N24)","v":0},{"$f":"IFERROR(N25/K25,\"\")","v":""},{"$f":"SUM(P20:P24)","v":0},0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$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,{"$f":"IFERROR(N29/K29,\"\")","v":""},{"$f":"IF(D29=\"Intern\",(K29-L29),0)","v":0},{"$f":"IF(D29=\"Ekstern\",(K29-L29),0)","v":0},null,{"$f":"SUM(AA29:AG29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1008,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B27","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,{"$f":"SUM(N28:N32)","v":0},{"$f":"IFERROR(N33/K33,\"\")","v":""},{"$f":"SUM(P28:P32)","v":0},0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$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,{"$f":"IFERROR(N37/K37,\"\")","v":""},{"$f":"IF(D37=\"Intern\",(K37-L37),0)","v":0},{"$f":"IF(D37=\"Ekstern\",(K37-L37),0)","v":0},null,{"$f":"SUM(AA37:AG37)","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":"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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B35","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,{"$f":"SUM(N36:N40)","v":0},{"$f":"IFERROR(N41/K41,\"\")","v":""},{"$f":"SUM(P36:P40)","v":0},0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$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,{"$f":"IFERROR(N45/K45,\"\")","v":""},{"$f":"IF(D45=\"Intern\",(K45-L45),0)","v":0},{"$f":"IF(D45=\"Ekstern\",(K45-L45),0)","v":0},null,{"$f":"SUM(AA45:AG45)","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":"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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B43","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,{"$f":"SUM(N44:N48)","v":0},{"$f":"IFERROR(N49/K49,\"\")","v":""},{"$f":"SUM(P44:P48)","v":0},0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$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,{"$f":"IFERROR(N53/K53,\"\")","v":""},{"$f":"IF(D53=\"Intern\",(K53-L53),0)","v":0},{"$f":"IF(D53=\"Ekstern\",(K53-L53),0)","v":0},null,{"$f":"SUM(AA53:AG53)","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":"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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B51","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,{"$f":"SUM(N52:N56)","v":0},{"$f":"IFERROR(N57/K57,\"\")","v":""},{"$f":"SUM(P52:P56)","v":0},0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$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,{"$f":"IFERROR(N61/K61,\"\")","v":""},{"$f":"IF(D61=\"Intern\",(K61-L61),0)","v":0},{"$f":"IF(D61=\"Ekstern\",(K61-L61),0)","v":0},null,{"$f":"SUM(AA61:AG61)","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":"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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B59","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,{"$f":"SUM(N60:N64)","v":0},{"$f":"IFERROR(N65/K65,\"\")","v":""},{"$f":"SUM(P60:P64)","v":0},0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,IF(I68=\"IPO1\",(E68*F68*H68)*$J$8,IF(I68=\"IPO2\",(E68*F68*H68)*$J$9,0)))","v":0},{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,IF(I69=\"IPO1\",(E69*F69*H69)*$J$8,IF(I69=\"IPO2\",(E69*F69*H69)*$J$9,0)))","v":0},{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IFERROR(N69/K69,\"\")","v":""},{"$f":"IF(D69=\"Intern\",(K69-L69),0)","v":0},{"$f":"IF(D69=\"Ekstern\",(K69-L69),0)","v":0},null,{"$f":"SUM(AA69:AG69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$1001,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B67","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,{"$f":"SUM(N68:N72)","v":0},{"$f":"IFERROR(N73/K73,\"\")","v":""},{"$f":"SUM(P68:P72)","v":0},0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,IF(I76=\"IPO1\",(E76*F76*H76)*$J$8,IF(I76=\"IPO2\",(E76*F76*H76)*$J$9,0)))","v":0},{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,IF(I77=\"IPO1\",(E77*F77*H77)*$J$8,IF(I77=\"IPO2\",(E77*F77*H77)*$J$9,0)))","v":0},{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IFERROR(N77/K77,\"\")","v":""},{"$f":"IF(D77=\"Intern\",(K77-L77),0)","v":0},{"$f":"IF(D77=\"Ekstern\",(K77-L77),0)","v":0},null,{"$f":"SUM(AA77:AG77)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B75","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,{"$f":"SUM(N76:N80)","v":0},{"$f":"IFERROR(N81/K81,\"\")","v":""},{"$f":"SUM(P76:P80)","v":0},0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,IF(I84=\"IPO1\",(E84*F84*H84)*$J$8,IF(I84=\"IPO2\",(E84*F84*H84)*$J$9,0)))","v":0},{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,IF(I85=\"IPO1\",(E85*F85*H85)*$J$8,IF(I85=\"IPO2\",(E85*F85*H85)*$J$9,0)))","v":0},{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IFERROR(N85/K85,\"\")","v":""},{"$f":"IF(D85=\"Intern\",(K85-L85),0)","v":0},{"$f":"IF(D85=\"Ekstern\",(K85-L85),0)","v":0},null,{"$f":"SUM(AA85:AG85)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B83","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,{"$f":"SUM(N84:N88)","v":0},{"$f":"IFERROR(N89/K89,\"\")","v":""},{"$f":"SUM(P84:P88)","v":0},0]
[]
["#110",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,IF(I92=\"IPO1\",(E92*F92*H92)*$J$8,IF(I92=\"IPO2\",(E92*F92*H92)*$J$9,0)))","v":0},{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,IF(I93=\"IPO1\",(E93*F93*H93)*$J$8,IF(I93=\"IPO2\",(E93*F93*H93)*$J$9,0)))","v":0},{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IFERROR(N93/K93,\"\")","v":""},{"$f":"IF(D93=\"Intern\",(K93-L93),0)","v":0},{"$f":"IF(D93=\"Ekstern\",(K93-L93),0)","v":0},null,{"$f":"SUM(AA93:AG93)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B91","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,{"$f":"SUM(N92:N96)","v":0},{"$f":"IFERROR(N97/K97,\"\")","v":""},{"$f":"SUM(P92:P96)","v":0},0]
[]
["#120",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,IF(I100=\"IPO1\",(E100*F100*H100)*$J$8,IF(I100=\"IPO2\",(E100*F100*H100)*$J$9,0)))","v":0},{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,IF(I101=\"IPO1\",(E101*F101*H101)*$J$8,IF(I101=\"IPO2\",(E101*F101*H101)*$J$9,0)))","v":0},{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,{"$f":"IFERROR(N101/K101,\"\")","v":""},{"$f":"IF(D101=\"Intern\",(K101-L101),0)","v":0},{"$f":"IF(D101=\"Ekstern\",(K101-L101),0)","v":0},null,{"$f":"SUM(AA101:AG101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B99","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,{"$f":"SUM(N100:N104)","v":0},{"$f":"IFERROR(N105/K105,\"\")","v":""},{"$f":"SUM(P100:P104)","v":0},0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,IF(I108=\"IPO1\",(E108*F108*H108)*$J$8,IF(I108=\"IPO2\",(E108*F108*H108)*$J$9,0)))","v":0},{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,IF(I109=\"IPO1\",(E109*F109*H109)*$J$8,IF(I109=\"IPO2\",(E109*F109*H109)*$J$9,0)))","v":0},{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,{"$f":"IFERROR(N109/K109,\"\")","v":""},{"$f":"IF(D109=\"Intern\",(K109-L109),0)","v":0},{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},null,{"$f":"SUM(AA109:AG109)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B107","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,{"$f":"SUM(N108:N112)","v":0},{"$f":"IFERROR(N113/K113,\"\")","v":""},{"$f":"SUM(P108:P112)","v":0},0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,IF(I116=\"IPO1\",(E116*F116*H116)*$J$8,IF(I116=\"IPO2\",(E116*F116*H116)*$J$9,0)))","v":0},{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,IF(I117=\"IPO1\",(E117*F117*H117)*$J$8,IF(I117=\"IPO2\",(E117*F117*H117)*$J$9,0)))","v":0},{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,{"$f":"IFERROR(N117/K117,\"\")","v":""},{"$f":"IF(D117=\"Intern\",(K117-L117),0)","v":0},{"$f":"IF(D117=\"Ekstern\",(K117-L117),0)","v":0},null,{"$f":"SUM(AA117:AG117)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B115","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,{"$f":"SUM(N116:N120)","v":0},{"$f":"IFERROR(N121/K121,\"\")","v":""},{"$f":"SUM(P116:P120)","v":0},0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,IF(I124=\"IPO1\",(E124*F124*H124)*$J$8,IF(I124=\"IPO2\",(E124*F124*H124)*$J$9,0)))","v":0},{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,IF(I125=\"IPO1\",(E125*F125*H125)*$J$8,IF(I125=\"IPO2\",(E125*F125*H125)*$J$9,0)))","v":0},{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,{"$f":"IFERROR(N125/K125,\"\")","v":""},{"$f":"IF(D125=\"Intern\",(K125-L125),0)","v":0},{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},null,{"$f":"SUM(AA125:AG125)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B123","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,{"$f":"SUM(N124:N128)","v":0},{"$f":"IFERROR(N129/K129,\"\")","v":""},{"$f":"SUM(P124:P128)","v":0},0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,IF(I132=\"IPO1\",(E132*F132*H132)*$J$8,IF(I132=\"IPO2\",(E132*F132*H132)*$J$9,0)))","v":0},{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,IF(I133=\"IPO1\",(E133*F133*H133)*$J$8,IF(I133=\"IPO2\",(E133*F133*H133)*$J$9,0)))","v":0},{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,{"$f":"IFERROR(N133/K133,\"\")","v":""},{"$f":"IF(D133=\"Intern\",(K133-L133),0)","v":0},{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},null,{"$f":"SUM(AA133:AG133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B131","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,{"$f":"SUM(N132:N136)","v":0},{"$f":"IFERROR(N137/K137,\"\")","v":""},{"$f":"SUM(P132:P136)","v":0},0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,IF(I140=\"IPO1\",(E140*F140*H140)*$J$8,IF(I140=\"IPO2\",(E140*F140*H140)*$J$9,0)))","v":0},{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,IF(I141=\"IPO1\",(E141*F141*H141)*$J$8,IF(I141=\"IPO2\",(E141*F141*H141)*$J$9,0)))","v":0},{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,{"$f":"IFERROR(N141/K141,\"\")","v":""},{"$f":"IF(D141=\"Intern\",(K141-L141),0)","v":0},{"$f":"IF(D141=\"Ekstern\",(K141-L141),0)","v":0},null,{"$f":"SUM(AA141:AG141)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B139","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,{"$f":"SUM(N140:N144)","v":0},{"$f":"IFERROR(N145/K145,\"\")","v":""},{"$f":"SUM(P140:P144)","v":0},0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,{"$f":"IFERROR(N147/K147,\"\")","v":""},0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IFERROR(N148/K148,\"\")","v":""},{"$f":"IF(D148=\"Intern\",(K148-L148),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},{"$f":"SUM(L147:L148)","v":0},null,0,{"$f":"IFERROR(N149/K149,\"\")","v":""},0,0,null,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},{"$f":"IFERROR(N150/K150,\"\")","v":""},{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},"",0,0]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,"",0,0,null,{"$f":"SUM(AA152:AG152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,{"$f":"IFERROR(N154/K154,\"\")","v":""},0,0]

{"sheet":"Allonge_3","index":4,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,9,1,10],[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],[2,9,2,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag",null,null,null,"Kanal:",null,null,{"$f":"IF(Hovedbudget!J1=\"\",\"\",Hovedbudget!J1)","v":""}]
[null,null,null,null,null,null,"Leveringsformat:",null,null,{"$f":"IF(Hovedbudget!J2=\"\",\"\",Hovedbudget!J2)","v":""}]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",{"$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","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N13/K13,\"\")","v":""},{"$f":"IF(D13=\"Intern\",(K13-L13),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},null,{"$f":"SUM(AA13:AG13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1018,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B11","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,{"$f":"SUM(N12:N16)","v":0},{"$f":"IFERROR(N17/K17,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$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,{"$f":"IFERROR(N21/K21,\"\")","v":""},{"$f":"IF(D21=\"Intern\",(K21-L21),0)","v":0},{"$f":"IF(D21=\"Ekstern\",(K21-L21),0)","v":0},null,{"$f":"SUM(AA21:AG21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1002,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B19","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,{"$f":"SUM(N20:N24)","v":0},{"$f":"IFERROR(N25/K25,\"\")","v":""},0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$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,{"$f":"IFERROR(N29/K29,\"\")","v":""},{"$f":"IF(D29=\"Intern\",(K29-L29),0)","v":0},{"$f":"IF(D29=\"Ekstern\",(K29-L29),0)","v":0},null,{"$f":"SUM(AA29:AG29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1008,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B27","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,{"$f":"SUM(N28:N32)","v":0},{"$f":"IFERROR(N33/K33,\"\")","v":""},0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$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,{"$f":"IFERROR(N37/K37,\"\")","v":""},{"$f":"IF(D37=\"Intern\",(K37-L37),0)","v":0},{"$f":"IF(D37=\"Ekstern\",(K37-L37),0)","v":0},null,{"$f":"SUM(AA37:AG37)","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":"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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B35","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,{"$f":"SUM(N36:N40)","v":0},{"$f":"IFERROR(N41/K41,\"\")","v":""},0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$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,{"$f":"IFERROR(N45/K45,\"\")","v":""},{"$f":"IF(D45=\"Intern\",(K45-L45),0)","v":0},{"$f":"IF(D45=\"Ekstern\",(K45-L45),0)","v":0},null,{"$f":"SUM(AA45:AG45)","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":"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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B43","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,{"$f":"SUM(N44:N48)","v":0},{"$f":"IFERROR(N49/K49,\"\")","v":""},0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$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,{"$f":"IFERROR(N53/K53,\"\")","v":""},{"$f":"IF(D53=\"Intern\",(K53-L53),0)","v":0},{"$f":"IF(D53=\"Ekstern\",(K53-L53),0)","v":0},null,{"$f":"SUM(AA53:AG53)","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":"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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B51","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,{"$f":"SUM(N52:N56)","v":0},{"$f":"IFERROR(N57/K57,\"\")","v":""},0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$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,{"$f":"IFERROR(N61/K61,\"\")","v":""},{"$f":"IF(D61=\"Intern\",(K61-L61),0)","v":0},{"$f":"IF(D61=\"Ekstern\",(K61-L61),0)","v":0},null,{"$f":"SUM(AA61:AG61)","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":"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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B59","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,{"$f":"SUM(N60:N64)","v":0},{"$f":"IFERROR(N65/K65,\"\")","v":""},0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,IF(I68=\"IPO1\",(E68*F68*H68)*$J$8,IF(I68=\"IPO2\",(E68*F68*H68)*$J$9,0)))","v":0},{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,IF(I69=\"IPO1\",(E69*F69*H69)*$J$8,IF(I69=\"IPO2\",(E69*F69*H69)*$J$9,0)))","v":0},{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IFERROR(N69/K69,\"\")","v":""},{"$f":"IF(D69=\"Intern\",(K69-L69),0)","v":0},{"$f":"IF(D69=\"Ekstern\",(K69-L69),0)","v":0},null,{"$f":"SUM(AA69:AG69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$1001,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B67","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,{"$f":"SUM(N68:N72)","v":0},{"$f":"IFERROR(N73/K73,\"\")","v":""},0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,IF(I76=\"IPO1\",(E76*F76*H76)*$J$8,IF(I76=\"IPO2\",(E76*F76*H76)*$J$9,0)))","v":0},{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,IF(I77=\"IPO1\",(E77*F77*H77)*$J$8,IF(I77=\"IPO2\",(E77*F77*H77)*$J$9,0)))","v":0},{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IFERROR(N77/K77,\"\")","v":""},{"$f":"IF(D77=\"Intern\",(K77-L77),0)","v":0},{"$f":"IF(D77=\"Ekstern\",(K77-L77),0)","v":0},null,{"$f":"SUM(AA77:AG77)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B75","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,{"$f":"SUM(N76:N80)","v":0},{"$f":"IFERROR(N81/K81,\"\")","v":""},0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,IF(I84=\"IPO1\",(E84*F84*H84)*$J$8,IF(I84=\"IPO2\",(E84*F84*H84)*$J$9,0)))","v":0},{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,IF(I85=\"IPO1\",(E85*F85*H85)*$J$8,IF(I85=\"IPO2\",(E85*F85*H85)*$J$9,0)))","v":0},{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IFERROR(N85/K85,\"\")","v":""},{"$f":"IF(D85=\"Intern\",(K85-L85),0)","v":0},{"$f":"IF(D85=\"Ekstern\",(K85-L85),0)","v":0},null,{"$f":"SUM(AA85:AG85)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B83","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,{"$f":"SUM(N84:N88)","v":0},{"$f":"IFERROR(N89/K89,\"\")","v":""},0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,IF(I92=\"IPO1\",(E92*F92*H92)*$J$8,IF(I92=\"IPO2\",(E92*F92*H92)*$J$9,0)))","v":0},{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,IF(I93=\"IPO1\",(E93*F93*H93)*$J$8,IF(I93=\"IPO2\",(E93*F93*H93)*$J$9,0)))","v":0},{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IFERROR(N93/K93,\"\")","v":""},{"$f":"IF(D93=\"Intern\",(K93-L93),0)","v":0},{"$f":"IF(D93=\"Ekstern\",(K93-L93),0)","v":0},null,{"$f":"SUM(AA93:AG93)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B91","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,{"$f":"SUM(N92:N96)","v":0},{"$f":"IFERROR(N97/K97,\"\")","v":""},0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,IF(I100=\"IPO1\",(E100*F100*H100)*$J$8,IF(I100=\"IPO2\",(E100*F100*H100)*$J$9,0)))","v":0},{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,IF(I101=\"IPO1\",(E101*F101*H101)*$J$8,IF(I101=\"IPO2\",(E101*F101*H101)*$J$9,0)))","v":0},{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,{"$f":"IFERROR(N101/K101,\"\")","v":""},{"$f":"IF(D101=\"Intern\",(K101-L101),0)","v":0},{"$f":"IF(D101=\"Ekstern\",(K101-L101),0)","v":0},null,{"$f":"SUM(AA101:AG101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B99","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,{"$f":"SUM(N100:N104)","v":0},{"$f":"IFERROR(N105/K105,\"\")","v":""},0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,IF(I108=\"IPO1\",(E108*F108*H108)*$J$8,IF(I108=\"IPO2\",(E108*F108*H108)*$J$9,0)))","v":0},{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,IF(I109=\"IPO1\",(E109*F109*H109)*$J$8,IF(I109=\"IPO2\",(E109*F109*H109)*$J$9,0)))","v":0},{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,{"$f":"IFERROR(N109/K109,\"\")","v":""},{"$f":"IF(D109=\"Intern\",(K109-L109),0)","v":0},{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},null,{"$f":"SUM(AA109:AG109)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B107","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,{"$f":"SUM(N108:N112)","v":0},{"$f":"IFERROR(N113/K113,\"\")","v":""},0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,IF(I116=\"IPO1\",(E116*F116*H116)*$J$8,IF(I116=\"IPO2\",(E116*F116*H116)*$J$9,0)))","v":0},{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,IF(I117=\"IPO1\",(E117*F117*H117)*$J$8,IF(I117=\"IPO2\",(E117*F117*H117)*$J$9,0)))","v":0},{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,{"$f":"IFERROR(N117/K117,\"\")","v":""},{"$f":"IF(D117=\"Intern\",(K117-L117),0)","v":0},{"$f":"IF(D117=\"Ekstern\",(K117-L117),0)","v":0},null,{"$f":"SUM(AA117:AG117)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B115","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,{"$f":"SUM(N116:N120)","v":0},{"$f":"IFERROR(N121/K121,\"\")","v":""},0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,IF(I124=\"IPO1\",(E124*F124*H124)*$J$8,IF(I124=\"IPO2\",(E124*F124*H124)*$J$9,0)))","v":0},{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,IF(I125=\"IPO1\",(E125*F125*H125)*$J$8,IF(I125=\"IPO2\",(E125*F125*H125)*$J$9,0)))","v":0},{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,{"$f":"IFERROR(N125/K125,\"\")","v":""},{"$f":"IF(D125=\"Intern\",(K125-L125),0)","v":0},{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},null,{"$f":"SUM(AA125:AG125)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B123","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,{"$f":"SUM(N124:N128)","v":0},{"$f":"IFERROR(N129/K129,\"\")","v":""},0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,IF(I132=\"IPO1\",(E132*F132*H132)*$J$8,IF(I132=\"IPO2\",(E132*F132*H132)*$J$9,0)))","v":0},{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,IF(I133=\"IPO1\",(E133*F133*H133)*$J$8,IF(I133=\"IPO2\",(E133*F133*H133)*$J$9,0)))","v":0},{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,{"$f":"IFERROR(N133/K133,\"\")","v":""},{"$f":"IF(D133=\"Intern\",(K133-L133),0)","v":0},{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},null,{"$f":"SUM(AA133:AG133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B131","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,{"$f":"SUM(N132:N136)","v":0},{"$f":"IFERROR(N137/K137,\"\")","v":""},0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,IF(I140=\"IPO1\",(E140*F140*H140)*$J$8,IF(I140=\"IPO2\",(E140*F140*H140)*$J$9,0)))","v":0},{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,IF(I141=\"IPO1\",(E141*F141*H141)*$J$8,IF(I141=\"IPO2\",(E141*F141*H141)*$J$9,0)))","v":0},{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,{"$f":"IFERROR(N141/K141,\"\")","v":""},{"$f":"IF(D141=\"Intern\",(K141-L141),0)","v":0},{"$f":"IF(D141=\"Ekstern\",(K141-L141),0)","v":0},null,{"$f":"SUM(AA141:AG141)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B139","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,{"$f":"SUM(N140:N144)","v":0},{"$f":"IFERROR(N145/K145,\"\")","v":""},0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,{"$f":"IFERROR(N147/K147,\"\")","v":""},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":"IFERROR(N148/K148,\"\")","v":""},{"$f":"IF(D148=\"Intern\",(K148-L148),0)","v":0},{"$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,{"$f":"IFERROR(N149/K149,\"\")","v":""},0,0,null,null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(B150=\"Format fee incl. Overhead\",K149*I150,K147*I150)","v":0},0,null,{"$f":"K150-L150","v":0},{"$f":"IFERROR(N150/K150,\"\")","v":""},{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$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},"",0,0]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,"",0,0,null,{"$f":"SUM(AA152:AG152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,{"$f":"IFERROR(N154/K154,\"\")","v":""},0,0]

{"sheet":"Allonge_4","index":5,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":true,"merged":[[1,9,1,10],[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],[2,9,2,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag",null,null,null,"Kanal:",null,null,{"$f":"IF(Hovedbudget!J1=\"\",\"\",Hovedbudget!J1)","v":""}]
[null,null,null,null,null,null,"Leveringsformat:",null,null,{"$f":"IF(Hovedbudget!J2=\"\",\"\",Hovedbudget!J2)","v":""}]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",{"$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","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N13/K13,\"\")","v":""},{"$f":"IF(D13=\"Intern\",(K13-L13),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},null,{"$f":"SUM(AA13:AG13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1018,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B11","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,{"$f":"SUM(N12:N16)","v":0},{"$f":"IFERROR(N17/K17,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$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,{"$f":"IFERROR(N21/K21,\"\")","v":""},{"$f":"IF(D21=\"Intern\",(K21-L21),0)","v":0},{"$f":"IF(D21=\"Ekstern\",(K21-L21),0)","v":0},null,{"$f":"SUM(AA21:AG21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1002,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B19","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,{"$f":"SUM(N20:N24)","v":0},{"$f":"IFERROR(N25/K25,\"\")","v":""},{"$f":"SUM(P20:P24)","v":0},0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$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,{"$f":"IFERROR(N29/K29,\"\")","v":""},{"$f":"IF(D29=\"Intern\",(K29-L29),0)","v":0},{"$f":"IF(D29=\"Ekstern\",(K29-L29),0)","v":0},null,{"$f":"SUM(AA29:AG29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1008,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B27","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,{"$f":"SUM(N28:N32)","v":0},{"$f":"IFERROR(N33/K33,\"\")","v":""},{"$f":"SUM(P28:P32)","v":0},0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$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,{"$f":"IFERROR(N37/K37,\"\")","v":""},{"$f":"IF(D37=\"Intern\",(K37-L37),0)","v":0},{"$f":"IF(D37=\"Ekstern\",(K37-L37),0)","v":0},null,{"$f":"SUM(AA37:AG37)","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":"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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B35","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,{"$f":"SUM(N36:N40)","v":0},{"$f":"IFERROR(N41/K41,\"\")","v":""},{"$f":"SUM(P36:P40)","v":0},0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$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,{"$f":"IFERROR(N45/K45,\"\")","v":""},{"$f":"IF(D45=\"Intern\",(K45-L45),0)","v":0},{"$f":"IF(D45=\"Ekstern\",(K45-L45),0)","v":0},null,{"$f":"SUM(AA45:AG45)","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":"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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B43","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,{"$f":"SUM(N44:N48)","v":0},{"$f":"IFERROR(N49/K49,\"\")","v":""},{"$f":"SUM(P44:P48)","v":0},0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$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,{"$f":"IFERROR(N53/K53,\"\")","v":""},{"$f":"IF(D53=\"Intern\",(K53-L53),0)","v":0},{"$f":"IF(D53=\"Ekstern\",(K53-L53),0)","v":0},null,{"$f":"SUM(AA53:AG53)","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":"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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B51","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,{"$f":"SUM(N52:N56)","v":0},{"$f":"IFERROR(N57/K57,\"\")","v":""},{"$f":"SUM(P52:P56)","v":0},0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$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,{"$f":"IFERROR(N61/K61,\"\")","v":""},{"$f":"IF(D61=\"Intern\",(K61-L61),0)","v":0},{"$f":"IF(D61=\"Ekstern\",(K61-L61),0)","v":0},null,{"$f":"SUM(AA61:AG61)","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":"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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B59","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,{"$f":"SUM(N60:N64)","v":0},{"$f":"IFERROR(N65/K65,\"\")","v":""},{"$f":"SUM(P60:P64)","v":0},0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,IF(I68=\"IPO1\",(E68*F68*H68)*$J$8,IF(I68=\"IPO2\",(E68*F68*H68)*$J$9,0)))","v":0},{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,IF(I69=\"IPO1\",(E69*F69*H69)*$J$8,IF(I69=\"IPO2\",(E69*F69*H69)*$J$9,0)))","v":0},{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IFERROR(N69/K69,\"\")","v":""},{"$f":"IF(D69=\"Intern\",(K69-L69),0)","v":0},{"$f":"IF(D69=\"Ekstern\",(K69-L69),0)","v":0},null,{"$f":"SUM(AA69:AG69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$1001,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B67","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,{"$f":"SUM(N68:N72)","v":0},{"$f":"IFERROR(N73/K73,\"\")","v":""},{"$f":"SUM(P68:P72)","v":0},0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,IF(I76=\"IPO1\",(E76*F76*H76)*$J$8,IF(I76=\"IPO2\",(E76*F76*H76)*$J$9,0)))","v":0},{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,IF(I77=\"IPO1\",(E77*F77*H77)*$J$8,IF(I77=\"IPO2\",(E77*F77*H77)*$J$9,0)))","v":0},{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IFERROR(N77/K77,\"\")","v":""},{"$f":"IF(D77=\"Intern\",(K77-L77),0)","v":0},{"$f":"IF(D77=\"Ekstern\",(K77-L77),0)","v":0},null,{"$f":"SUM(AA77:AG77)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B75","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,{"$f":"SUM(N76:N80)","v":0},{"$f":"IFERROR(N81/K81,\"\")","v":""},{"$f":"SUM(P76:P80)","v":0},0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,IF(I84=\"IPO1\",(E84*F84*H84)*$J$8,IF(I84=\"IPO2\",(E84*F84*H84)*$J$9,0)))","v":0},{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,IF(I85=\"IPO1\",(E85*F85*H85)*$J$8,IF(I85=\"IPO2\",(E85*F85*H85)*$J$9,0)))","v":0},{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IFERROR(N85/K85,\"\")","v":""},{"$f":"IF(D85=\"Intern\",(K85-L85),0)","v":0},{"$f":"IF(D85=\"Ekstern\",(K85-L85),0)","v":0},null,{"$f":"SUM(AA85:AG85)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B83","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,{"$f":"SUM(N84:N88)","v":0},{"$f":"IFERROR(N89/K89,\"\")","v":""},{"$f":"SUM(P84:P88)","v":0},0]
[]
["#110",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,IF(I92=\"IPO1\",(E92*F92*H92)*$J$8,IF(I92=\"IPO2\",(E92*F92*H92)*$J$9,0)))","v":0},{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,IF(I93=\"IPO1\",(E93*F93*H93)*$J$8,IF(I93=\"IPO2\",(E93*F93*H93)*$J$9,0)))","v":0},{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IFERROR(N93/K93,\"\")","v":""},{"$f":"IF(D93=\"Intern\",(K93-L93),0)","v":0},{"$f":"IF(D93=\"Ekstern\",(K93-L93),0)","v":0},null,{"$f":"SUM(AA93:AG93)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B91","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,{"$f":"SUM(N92:N96)","v":0},{"$f":"IFERROR(N97/K97,\"\")","v":""},{"$f":"SUM(P92:P96)","v":0},0]
[]
["#120",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,IF(I100=\"IPO1\",(E100*F100*H100)*$J$8,IF(I100=\"IPO2\",(E100*F100*H100)*$J$9,0)))","v":0},{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,IF(I101=\"IPO1\",(E101*F101*H101)*$J$8,IF(I101=\"IPO2\",(E101*F101*H101)*$J$9,0)))","v":0},{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,{"$f":"IFERROR(N101/K101,\"\")","v":""},{"$f":"IF(D101=\"Intern\",(K101-L101),0)","v":0},{"$f":"IF(D101=\"Ekstern\",(K101-L101),0)","v":0},null,{"$f":"SUM(AA101:AG101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B99","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,{"$f":"SUM(N100:N104)","v":0},{"$f":"IFERROR(N105/K105,\"\")","v":""},{"$f":"SUM(P100:P104)","v":0},0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,IF(I108=\"IPO1\",(E108*F108*H108)*$J$8,IF(I108=\"IPO2\",(E108*F108*H108)*$J$9,0)))","v":0},{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,IF(I109=\"IPO1\",(E109*F109*H109)*$J$8,IF(I109=\"IPO2\",(E109*F109*H109)*$J$9,0)))","v":0},{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,{"$f":"IFERROR(N109/K109,\"\")","v":""},{"$f":"IF(D109=\"Intern\",(K109-L109),0)","v":0},{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},null,{"$f":"SUM(AA109:AG109)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B107","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,{"$f":"SUM(N108:N112)","v":0},{"$f":"IFERROR(N113/K113,\"\")","v":""},{"$f":"SUM(P108:P112)","v":0},0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,IF(I116=\"IPO1\",(E116*F116*H116)*$J$8,IF(I116=\"IPO2\",(E116*F116*H116)*$J$9,0)))","v":0},{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,IF(I117=\"IPO1\",(E117*F117*H117)*$J$8,IF(I117=\"IPO2\",(E117*F117*H117)*$J$9,0)))","v":0},{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,{"$f":"IFERROR(N117/K117,\"\")","v":""},{"$f":"IF(D117=\"Intern\",(K117-L117),0)","v":0},{"$f":"IF(D117=\"Ekstern\",(K117-L117),0)","v":0},null,{"$f":"SUM(AA117:AG117)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B115","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,{"$f":"SUM(N116:N120)","v":0},{"$f":"IFERROR(N121/K121,\"\")","v":""},{"$f":"SUM(P116:P120)","v":0},0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,IF(I124=\"IPO1\",(E124*F124*H124)*$J$8,IF(I124=\"IPO2\",(E124*F124*H124)*$J$9,0)))","v":0},{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,IF(I125=\"IPO1\",(E125*F125*H125)*$J$8,IF(I125=\"IPO2\",(E125*F125*H125)*$J$9,0)))","v":0},{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,{"$f":"IFERROR(N125/K125,\"\")","v":""},{"$f":"IF(D125=\"Intern\",(K125-L125),0)","v":0},{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},null,{"$f":"SUM(AA125:AG125)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B123","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,{"$f":"SUM(N124:N128)","v":0},{"$f":"IFERROR(N129/K129,\"\")","v":""},{"$f":"SUM(P124:P128)","v":0},0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,IF(I132=\"IPO1\",(E132*F132*H132)*$J$8,IF(I132=\"IPO2\",(E132*F132*H132)*$J$9,0)))","v":0},{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,IF(I133=\"IPO1\",(E133*F133*H133)*$J$8,IF(I133=\"IPO2\",(E133*F133*H133)*$J$9,0)))","v":0},{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,{"$f":"IFERROR(N133/K133,\"\")","v":""},{"$f":"IF(D133=\"Intern\",(K133-L133),0)","v":0},{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},null,{"$f":"SUM(AA133:AG133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B131","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,{"$f":"SUM(N132:N136)","v":0},{"$f":"IFERROR(N137/K137,\"\")","v":""},{"$f":"SUM(P132:P136)","v":0},0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,IF(I140=\"IPO1\",(E140*F140*H140)*$J$8,IF(I140=\"IPO2\",(E140*F140*H140)*$J$9,0)))","v":0},{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,IF(I141=\"IPO1\",(E141*F141*H141)*$J$8,IF(I141=\"IPO2\",(E141*F141*H141)*$J$9,0)))","v":0},{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,{"$f":"IFERROR(N141/K141,\"\")","v":""},{"$f":"IF(D141=\"Intern\",(K141-L141),0)","v":0},{"$f":"IF(D141=\"Ekstern\",(K141-L141),0)","v":0},null,{"$f":"SUM(AA141:AG141)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B139","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,{"$f":"SUM(N140:N144)","v":0},{"$f":"IFERROR(N145/K145,\"\")","v":""},{"$f":"SUM(P140:P144)","v":0},0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,{"$f":"IFERROR(N147/K147,\"\")","v":""},0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IFERROR(N148/K148,\"\")","v":""},{"$f":"IF(D148=\"Intern\",(K148-L148),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},{"$f":"SUM(L147:L148)","v":0},null,0,{"$f":"IFERROR(N149/K149,\"\")","v":""},0,0,null,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},{"$f":"IFERROR(N150/K150,\"\")","v":""},{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},"",0,0]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,"",0,0,null,{"$f":"SUM(AA152:AG152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,{"$f":"IFERROR(N154/K154,\"\")","v":""},0,0]

{"sheet":"Allonge_5","index":6,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":true,"merged":[[1,9,1,10],[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],[2,9,2,10]]}
[null,"Produktionstitel:",{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[null,"Årsag til allonge:","Indtast årsag",null,null,null,"Kanal:",null,null,{"$f":"IF(Hovedbudget!J1=\"\",\"\",Hovedbudget!J1)","v":""}]
[null,null,null,null,null,null,"Leveringsformat:",null,null,{"$f":"IF(Hovedbudget!J2=\"\",\"\",Hovedbudget!J2)","v":""}]
[null,"Allonge dato:","dd-mm-åååå",null,null,null,"Optagedage:",null,null,null,null,null,null,null,null,null,"Regnskab dato:","dd-mm-åååå"]
[null,"Allongeversion:",null,null,null,null,"Klippedage:",null,null,null,null,null,null,null,null,null,"Regnskabsansvarlig:"]
[null,"Produktionsselskab:",{"$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","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,{"$f":"SUM(AA12:AG12)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B12,Stamdata!$G$6:$G$1018,1,FALSE),IF(B12=\"\",\"\",1))","v":""},{"$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,{"$f":"IFERROR(N13/K13,\"\")","v":""},{"$f":"IF(D13=\"Intern\",(K13-L13),0)","v":0},{"$f":"IF(D13=\"Ekstern\",(K13-L13),0)","v":0},null,{"$f":"SUM(AA13:AG13)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B13,Stamdata!$G$6:$G$1018,1,FALSE),IF(B13=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I13=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B14,Stamdata!$G$6:$G$1018,1,FALSE),IF(B14=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I14=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B15,Stamdata!$G$6:$G$1018,1,FALSE),IF(B15=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I15=\"\",\"\",1))","v":""}]
["Redaktion",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B16,Stamdata!$G$6:$G$1018,1,FALSE),IF(B16=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B11","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,null,{"$f":"SUM(N12:N16)","v":0},{"$f":"IFERROR(N17/K17,\"\")","v":""},0,0]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$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":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,{"$f":"SUM(AA20:AG20)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B20,Stamdata!$I$6:$I$1002,1,FALSE),IF(B20=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G20,Stamdata!$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,{"$f":"IFERROR(N21/K21,\"\")","v":""},{"$f":"IF(D21=\"Intern\",(K21-L21),0)","v":0},{"$f":"IF(D21=\"Ekstern\",(K21-L21),0)","v":0},null,{"$f":"SUM(AA21:AG21)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B21,Stamdata!$I$6:$I$1002,1,FALSE),IF(B21=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H21=\"\",AND(H21>-9999999999,H21<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I21,Stamdata!$A$6:$A$999,1,FALSE),IF(I21=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B22,Stamdata!$I$6:$I$1002,1,FALSE),IF(B22=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I22=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B23,Stamdata!$I$6:$I$1002,1,FALSE),IF(B23=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I23=\"\",\"\",1))","v":""}]
["Produktion & EFP",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B24,Stamdata!$I$6:$I$1002,1,FALSE),IF(B24=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B19","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K24)","v":0},0,null,{"$f":"SUM(N20:N24)","v":0},{"$f":"IFERROR(N25/K25,\"\")","v":""},{"$f":"SUM(P20:P24)","v":0},0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,{"$f":"SUM(AA28:AG28)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B28,Stamdata!$K$6:$K$1008,1,FALSE),IF(B28=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G28,Stamdata!$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,{"$f":"IFERROR(N29/K29,\"\")","v":""},{"$f":"IF(D29=\"Intern\",(K29-L29),0)","v":0},{"$f":"IF(D29=\"Ekstern\",(K29-L29),0)","v":0},null,{"$f":"SUM(AA29:AG29)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B29,Stamdata!$K$6:$K$1008,1,FALSE),IF(B29=\"\",\"\",1))","v":""},{"$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":"IF(NOT(OR(H29=\"\",AND(H29>-9999999999,H29<9999999999))),1,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I29,Stamdata!$A$6:$A$999,1,FALSE),IF(I29=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B30,Stamdata!$K$6:$K$1008,1,FALSE),IF(B30=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I30=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B31,Stamdata!$K$6:$K$1008,1,FALSE),IF(B31=\"\",\"\",1))","v":""},{"$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$999,1,FALSE),IF(I31=\"\",\"\",1))","v":""}]
["Studiebemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B32,Stamdata!$K$6:$K$1008,1,FALSE),IF(B32=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B27","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K32)","v":0},0,null,{"$f":"SUM(N28:N32)","v":0},{"$f":"IFERROR(N33/K33,\"\")","v":""},{"$f":"SUM(P28:P32)","v":0},0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,{"$f":"SUM(AA36:AG36)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G36,Stamdata!$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,{"$f":"IFERROR(N37/K37,\"\")","v":""},{"$f":"IF(D37=\"Intern\",(K37-L37),0)","v":0},{"$f":"IF(D37=\"Ekstern\",(K37-L37),0)","v":0},null,{"$f":"SUM(AA37:AG37)","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":"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$999,1,FALSE),IF(I37=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I38=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I39=\"\",\"\",1))","v":""}]
["Kostumer, Sminke & Rekvisitter",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B35","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K40)","v":0},0,null,{"$f":"SUM(N36:N40)","v":0},{"$f":"IFERROR(N41/K41,\"\")","v":""},{"$f":"SUM(P36:P40)","v":0},0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,{"$f":"SUM(AA44:AG44)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G44,Stamdata!$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,{"$f":"IFERROR(N45/K45,\"\")","v":""},{"$f":"IF(D45=\"Intern\",(K45-L45),0)","v":0},{"$f":"IF(D45=\"Ekstern\",(K45-L45),0)","v":0},null,{"$f":"SUM(AA45:AG45)","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":"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$999,1,FALSE),IF(I45=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I46=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I47=\"\",\"\",1))","v":""}]
["Scenografi",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B43","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K48)","v":0},0,null,{"$f":"SUM(N44:N48)","v":0},{"$f":"IFERROR(N49/K49,\"\")","v":""},{"$f":"SUM(P44:P48)","v":0},0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,{"$f":"SUM(AA52:AG52)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G52,Stamdata!$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,{"$f":"IFERROR(N53/K53,\"\")","v":""},{"$f":"IF(D53=\"Intern\",(K53-L53),0)","v":0},{"$f":"IF(D53=\"Ekstern\",(K53-L53),0)","v":0},null,{"$f":"SUM(AA53:AG53)","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":"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$999,1,FALSE),IF(I53=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I54=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I55=\"\",\"\",1))","v":""}]
["Postproduktion - bemanding",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B51","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K52:K56)","v":0},0,null,{"$f":"SUM(N52:N56)","v":0},{"$f":"IFERROR(N57/K57,\"\")","v":""},{"$f":"SUM(P52:P56)","v":0},0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar 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":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,{"$f":"SUM(AA60:AG60)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G60,Stamdata!$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,{"$f":"IFERROR(N61/K61,\"\")","v":""},{"$f":"IF(D61=\"Intern\",(K61-L61),0)","v":0},{"$f":"IF(D61=\"Ekstern\",(K61-L61),0)","v":0},null,{"$f":"SUM(AA61:AG61)","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":"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$999,1,FALSE),IF(I61=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I62=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$999,1,FALSE),IF(I63=\"\",\"\",1))","v":""}]
["Øvrige Medvirkende",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B59","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K60:K64)","v":0},0,null,{"$f":"SUM(N60:N64)","v":0},{"$f":"IFERROR(N65/K65,\"\")","v":""},{"$f":"SUM(P60:P64)","v":0},0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,IF(I68=\"IPO1\",(E68*F68*H68)*$J$8,IF(I68=\"IPO2\",(E68*F68*H68)*$J$9,0)))","v":0},{"$f":"IF(OR((B68=\"\"),(D68=\"\")),0,E68*F68*H68+J68)","v":0},null,null,{"$f":"K68-L68","v":0},{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,{"$f":"SUM(AA68:AG68)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,Stamdata!$U$6:$U$1001,1,FALSE),IF(B68=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G68,Stamdata!$E$6:$E$1001,1,FALSE),IF(G68=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H68=\"\",AND(H68>-9999999999,H68<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$67","v":"Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,IF(I69=\"IPO1\",(E69*F69*H69)*$J$8,IF(I69=\"IPO2\",(E69*F69*H69)*$J$9,0)))","v":0},{"$f":"IF(OR((B69=\"\"),(D69=\"\")),0,E69*F69*H69+J69)","v":0},null,null,0,{"$f":"IFERROR(N69/K69,\"\")","v":""},{"$f":"IF(D69=\"Intern\",(K69-L69),0)","v":0},{"$f":"IF(D69=\"Ekstern\",(K69-L69),0)","v":0},null,{"$f":"SUM(AA69:AG69)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,Stamdata!$U$6:$U$1001,1,FALSE),IF(B69=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D69,Stamdata!$C$6:$C$999,1,FALSE),IF(D69=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G69,Stamdata!$E$6:$E$1001,1,FALSE),IF(G69=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H69=\"\",AND(H69>-9999999999,H69<9999999999))),1,\"\")","v":""}]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,Stamdata!$U$6:$U$1001,1,FALSE),IF(B70=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D70,Stamdata!$C$6:$C$999,1,FALSE),IF(D70=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G70,Stamdata!$E$6:$E$1001,1,FALSE),IF(G70=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,Stamdata!$U$6:$U$1001,1,FALSE),IF(B71=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D71,Stamdata!$C$6:$C$999,1,FALSE),IF(D71=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G71,Stamdata!$E$6:$E$1001,1,FALSE),IF(G71=\"\",\"\",1))","v":""},""]
["Udstyr & Teknik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,Stamdata!$U$6:$U$1001,1,FALSE),IF(B72=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B67","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K72)","v":0},0,null,{"$f":"SUM(N68:N72)","v":0},{"$f":"IFERROR(N73/K73,\"\")","v":""},{"$f":"SUM(P68:P72)","v":0},0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,IF(I76=\"IPO1\",(E76*F76*H76)*$J$8,IF(I76=\"IPO2\",(E76*F76*H76)*$J$9,0)))","v":0},{"$f":"IF(OR((B76=\"\"),(D76=\"\")),0,E76*F76*H76+J76)","v":0},null,null,{"$f":"K76-L76","v":0},{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,{"$f":"SUM(AA76:AG76)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G76,Stamdata!$E$6:$E$1001,1,FALSE),IF(G76=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H76=\"\",AND(H76>-9999999999,H76<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$75","v":"Location"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,IF(I77=\"IPO1\",(E77*F77*H77)*$J$8,IF(I77=\"IPO2\",(E77*F77*H77)*$J$9,0)))","v":0},{"$f":"IF(OR((B77=\"\"),(D77=\"\")),0,E77*F77*H77+J77)","v":0},null,null,0,{"$f":"IFERROR(N77/K77,\"\")","v":""},{"$f":"IF(D77=\"Intern\",(K77-L77),0)","v":0},{"$f":"IF(D77=\"Ekstern\",(K77-L77),0)","v":0},null,{"$f":"SUM(AA77:AG77)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G78=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G79=\"\",\"\",1))","v":""},""]
["Location",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B75","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K76:K80)","v":0},0,null,{"$f":"SUM(N76:N80)","v":0},{"$f":"IFERROR(N81/K81,\"\")","v":""},{"$f":"SUM(P76:P80)","v":0},0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,IF(I84=\"IPO1\",(E84*F84*H84)*$J$8,IF(I84=\"IPO2\",(E84*F84*H84)*$J$9,0)))","v":0},{"$f":"IF(OR((B84=\"\"),(D84=\"\")),0,E84*F84*H84+J84)","v":0},null,null,{"$f":"K84-L84","v":0},{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,{"$f":"SUM(AA84:AG84)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G84,Stamdata!$E$6:$E$1001,1,FALSE),IF(G84=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H84=\"\",AND(H84>-9999999999,H84<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$83","v":"Studie"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,IF(I85=\"IPO1\",(E85*F85*H85)*$J$8,IF(I85=\"IPO2\",(E85*F85*H85)*$J$9,0)))","v":0},{"$f":"IF(OR((B85=\"\"),(D85=\"\")),0,E85*F85*H85+J85)","v":0},null,null,0,{"$f":"IFERROR(N85/K85,\"\")","v":""},{"$f":"IF(D85=\"Intern\",(K85-L85),0)","v":0},{"$f":"IF(D85=\"Ekstern\",(K85-L85),0)","v":0},null,{"$f":"SUM(AA85:AG85)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G86=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G87=\"\",\"\",1))","v":""},""]
["Studie",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B83","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K88)","v":0},0,null,{"$f":"SUM(N84:N88)","v":0},{"$f":"IFERROR(N89/K89,\"\")","v":""},{"$f":"SUM(P84:P88)","v":0},0]
[]
["#110",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,IF(I92=\"IPO1\",(E92*F92*H92)*$J$8,IF(I92=\"IPO2\",(E92*F92*H92)*$J$9,0)))","v":0},{"$f":"IF(OR((B92=\"\"),(D92=\"\")),0,E92*F92*H92+J92)","v":0},null,null,{"$f":"K92-L92","v":0},{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,{"$f":"SUM(AA92:AG92)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G92,Stamdata!$E$6:$E$1001,1,FALSE),IF(G92=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H92=\"\",AND(H92>-9999999999,H92<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$91","v":"Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,IF(I93=\"IPO1\",(E93*F93*H93)*$J$8,IF(I93=\"IPO2\",(E93*F93*H93)*$J$9,0)))","v":0},{"$f":"IF(OR((B93=\"\"),(D93=\"\")),0,E93*F93*H93+J93)","v":0},null,null,0,{"$f":"IFERROR(N93/K93,\"\")","v":""},{"$f":"IF(D93=\"Intern\",(K93-L93),0)","v":0},{"$f":"IF(D93=\"Ekstern\",(K93-L93),0)","v":0},null,{"$f":"SUM(AA93:AG93)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G94=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G95=\"\",\"\",1))","v":""},""]
["Scenografi, Kostume og Sminke",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B91","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K92:K96)","v":0},0,null,{"$f":"SUM(N92:N96)","v":0},{"$f":"IFERROR(N97/K97,\"\")","v":""},{"$f":"SUM(P92:P96)","v":0},0]
[]
["#120",{"$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","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,IF(I100=\"IPO1\",(E100*F100*H100)*$J$8,IF(I100=\"IPO2\",(E100*F100*H100)*$J$9,0)))","v":0},{"$f":"IF(OR((B100=\"\"),(D100=\"\")),0,E100*F100*H100+J100)","v":0},null,null,{"$f":"K100-L100","v":0},{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,{"$f":"SUM(AA100:AG100)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B100=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G100,Stamdata!$E$6:$E$1001,1,FALSE),IF(G100=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H100=\"\",AND(H100>-9999999999,H100<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$99","v":"Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,IF(I101=\"IPO1\",(E101*F101*H101)*$J$8,IF(I101=\"IPO2\",(E101*F101*H101)*$J$9,0)))","v":0},{"$f":"IF(OR((B101=\"\"),(D101=\"\")),0,E101*F101*H101+J101)","v":0},null,null,0,{"$f":"IFERROR(N101/K101,\"\")","v":""},{"$f":"IF(D101=\"Intern\",(K101-L101),0)","v":0},{"$f":"IF(D101=\"Ekstern\",(K101-L101),0)","v":0},null,{"$f":"SUM(AA101:AG101)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B101=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D101,Stamdata!$C$6:$C$999,1,FALSE),IF(D101=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G101,Stamdata!$E$6:$E$1001,1,FALSE),IF(G101=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H101=\"\",AND(H101>-9999999999,H101<9999999999))),1,\"\")","v":""}]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B102=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D102,Stamdata!$C$6:$C$999,1,FALSE),IF(D102=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G102,Stamdata!$E$6:$E$1001,1,FALSE),IF(G102=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B103=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D103,Stamdata!$C$6:$C$999,1,FALSE),IF(D103=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G103,Stamdata!$E$6:$E$1001,1,FALSE),IF(G103=\"\",\"\",1))","v":""},""]
["Transport, ophold og forplejning",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,Stamdata!$AC$6:$AC$1001,1,FALSE),IF(B104=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B99","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":0},0,null,{"$f":"SUM(N100:N104)","v":0},{"$f":"IFERROR(N105/K105,\"\")","v":""},{"$f":"SUM(P100:P104)","v":0},0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,IF(I108=\"IPO1\",(E108*F108*H108)*$J$8,IF(I108=\"IPO2\",(E108*F108*H108)*$J$9,0)))","v":0},{"$f":"IF(OR((B108=\"\"),(D108=\"\")),0,E108*F108*H108+J108)","v":0},null,null,{"$f":"K108-L108","v":0},{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,{"$f":"SUM(AA108:AG108)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G108,Stamdata!$E$6:$E$1001,1,FALSE),IF(G108=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H108=\"\",AND(H108>-9999999999,H108<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$107","v":"Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,IF(I109=\"IPO1\",(E109*F109*H109)*$J$8,IF(I109=\"IPO2\",(E109*F109*H109)*$J$9,0)))","v":0},{"$f":"IF(OR((B109=\"\"),(D109=\"\")),0,E109*F109*H109+J109)","v":0},null,null,0,{"$f":"IFERROR(N109/K109,\"\")","v":""},{"$f":"IF(D109=\"Intern\",(K109-L109),0)","v":0},{"$f":"IF(D109=\"Ekstern\",(K109-L109),0)","v":0},null,{"$f":"SUM(AA109:AG109)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G110=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G111=\"\",\"\",1))","v":""},""]
["Ekspedition",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B107","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K112)","v":0},0,null,{"$f":"SUM(N108:N112)","v":0},{"$f":"IFERROR(N113/K113,\"\")","v":""},{"$f":"SUM(P108:P112)","v":0},0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,IF(I116=\"IPO1\",(E116*F116*H116)*$J$8,IF(I116=\"IPO2\",(E116*F116*H116)*$J$9,0)))","v":0},{"$f":"IF(OR((B116=\"\"),(D116=\"\")),0,E116*F116*H116+J116)","v":0},null,null,{"$f":"K116-L116","v":0},{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,{"$f":"SUM(AA116:AG116)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G116,Stamdata!$E$6:$E$1001,1,FALSE),IF(G116=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H116=\"\",AND(H116>-9999999999,H116<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$115","v":"Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,IF(I117=\"IPO1\",(E117*F117*H117)*$J$8,IF(I117=\"IPO2\",(E117*F117*H117)*$J$9,0)))","v":0},{"$f":"IF(OR((B117=\"\"),(D117=\"\")),0,E117*F117*H117+J117)","v":0},null,null,0,{"$f":"IFERROR(N117/K117,\"\")","v":""},{"$f":"IF(D117=\"Intern\",(K117-L117),0)","v":0},{"$f":"IF(D117=\"Ekstern\",(K117-L117),0)","v":0},null,{"$f":"SUM(AA117:AG117)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G118=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G119=\"\",\"\",1))","v":""},""]
["Postproduktion - udstyr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B115","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K116:K120)","v":0},0,null,{"$f":"SUM(N116:N120)","v":0},{"$f":"IFERROR(N121/K121,\"\")","v":""},{"$f":"SUM(P116:P120)","v":0},0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,IF(I124=\"IPO1\",(E124*F124*H124)*$J$8,IF(I124=\"IPO2\",(E124*F124*H124)*$J$9,0)))","v":0},{"$f":"IF(OR((B124=\"\"),(D124=\"\")),0,E124*F124*H124+J124)","v":0},null,null,{"$f":"K124-L124","v":0},{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,{"$f":"SUM(AA124:AG124)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G124,Stamdata!$E$6:$E$1001,1,FALSE),IF(G124=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H124=\"\",AND(H124>-9999999999,H124<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$123","v":"Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,IF(I125=\"IPO1\",(E125*F125*H125)*$J$8,IF(I125=\"IPO2\",(E125*F125*H125)*$J$9,0)))","v":0},{"$f":"IF(OR((B125=\"\"),(D125=\"\")),0,E125*F125*H125+J125)","v":0},null,null,0,{"$f":"IFERROR(N125/K125,\"\")","v":""},{"$f":"IF(D125=\"Intern\",(K125-L125),0)","v":0},{"$f":"IF(D125=\"Ekstern\",(K125-L125),0)","v":0},null,{"$f":"SUM(AA125:AG125)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G126=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G127=\"\",\"\",1))","v":""},""]
["Arkiv & Musik",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B123","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K124:K128)","v":0},0,null,{"$f":"SUM(N124:N128)","v":0},{"$f":"IFERROR(N129/K129,\"\")","v":""},{"$f":"SUM(P124:P128)","v":0},0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,IF(I132=\"IPO1\",(E132*F132*H132)*$J$8,IF(I132=\"IPO2\",(E132*F132*H132)*$J$9,0)))","v":0},{"$f":"IF(OR((B132=\"\"),(D132=\"\")),0,E132*F132*H132+J132)","v":0},null,null,{"$f":"K132-L132","v":0},{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,{"$f":"SUM(AA132:AG132)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B132=\"\",\"\",1))","v":""},{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G132,Stamdata!$E$6:$E$1001,1,FALSE),IF(G132=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H132=\"\",AND(H132>-9999999999,H132<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$131","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,IF(I133=\"IPO1\",(E133*F133*H133)*$J$8,IF(I133=\"IPO2\",(E133*F133*H133)*$J$9,0)))","v":0},{"$f":"IF(OR((B133=\"\"),(D133=\"\")),0,E133*F133*H133+J133)","v":0},null,null,0,{"$f":"IFERROR(N133/K133,\"\")","v":""},{"$f":"IF(D133=\"Intern\",(K133-L133),0)","v":0},{"$f":"IF(D133=\"Ekstern\",(K133-L133),0)","v":0},null,{"$f":"SUM(AA133:AG133)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B133=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D133,Stamdata!$C$6:$C$999,1,FALSE),IF(D133=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G133,Stamdata!$E$6:$E$1001,1,FALSE),IF(G133=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H133=\"\",AND(H133>-9999999999,H133<9999999999))),1,\"\")","v":""}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B134=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D134,Stamdata!$C$6:$C$999,1,FALSE),IF(D134=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G134,Stamdata!$E$6:$E$1001,1,FALSE),IF(G134=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B135=\"\",\"\",1))","v":""},{"$f":"IFERROR(VLOOKUP(D135,Stamdata!$C$6:$C$999,1,FALSE),IF(D135=\"\",\"\",1))","v":""},"","",{"$f":"IFERROR(VLOOKUP(G135,Stamdata!$E$6:$E$1001,1,FALSE),IF(G135=\"\",\"\",1))","v":""},""]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,Stamdata!$AK$6:$AK$1003,1,FALSE),IF(B136=\"\",\"\",1))","v":""},{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B131","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K136)","v":0},0,null,{"$f":"SUM(N132:N136)","v":0},{"$f":"IFERROR(N137/K137,\"\")","v":""},{"$f":"SUM(P132:P136)","v":0},0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,null,null,null,null,null,null,null,"Kategori","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO"]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,IF(I140=\"IPO1\",(E140*F140*H140)*$J$8,IF(I140=\"IPO2\",(E140*F140*H140)*$J$9,0)))","v":0},{"$f":"IF(OR((B140=\"\"),(D140=\"\")),0,E140*F140*H140+J140)","v":0},null,null,{"$f":"K140-L140","v":0},{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,{"$f":"SUM(AA140:AG140)","v":0},null,null,null,null,null,null,null,{"$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":""},"",{"$f":"IFERROR(VLOOKUP(G140,Stamdata!$E$6:$E$1001,1,FALSE),IF(G140=\"\",\"\",1))","v":""},{"$f":"IF(NOT(OR(H140=\"\",AND(H140>-9999999999,H140<9999999999))),1,\"\")","v":""}]
[{"$f":"$B$139","v":"Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,IF(I141=\"IPO1\",(E141*F141*H141)*$J$8,IF(I141=\"IPO2\",(E141*F141*H141)*$J$9,0)))","v":0},{"$f":"IF(OR((B141=\"\"),(D141=\"\")),0,E141*F141*H141+J141)","v":0},null,null,0,{"$f":"IFERROR(N141/K141,\"\")","v":""},{"$f":"IF(D141=\"Intern\",(K141-L141),0)","v":0},{"$f":"IF(D141=\"Ekstern\",(K141-L141),0)","v":0},null,{"$f":"SUM(AA141:AG141)","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":"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,null,0,0,null,null,0,"",0,0,null,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$1001,1,FALSE),IF(G142=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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$1001,1,FALSE),IF(G143=\"\",\"\",1))","v":""},""]
["Forsikring & Assistance",null,null,null,null,null,null,null,null,0,0,null,null,0,"",0,0,null,0,null,null,null,null,null,null,null,{"$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"},{"$f":"\"Gruppetotal\"&\" \"&B139","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K140:K144)","v":0},0,null,{"$f":"SUM(N140:N144)","v":0},{"$f":"IFERROR(N145/K145,\"\")","v":""},{"$f":"SUM(P140:P144)","v":0},0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K17+K25+K33+K41+K49+K57+K65+K73+K81+K89+K97+K105+K113+K121+K129+K137+K145","v":0},0,null,0,{"$f":"IFERROR(N147/K147,\"\")","v":""},0,0]
[{"$f":"B148","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(D148=\"\",0,K147*I148)","v":0},0,null,{"$f":"K148-L148","v":0},{"$f":"IFERROR(N148/K148,\"\")","v":""},{"$f":"IF(D148=\"Intern\",(K148-L148),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},{"$f":"SUM(L147:L148)","v":0},null,0,{"$f":"IFERROR(N149/K149,\"\")","v":""},0,0,null,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},{"$f":"IFERROR(N150/K150,\"\")","v":""},{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0}]
[{"$f":"B151","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,0,0,null,{"$f":"K151-L151","v":0},"",0,0]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K152/K149,\"-\")","v":"-"},null,0,0,null,0,"",0,0,null,{"$f":"SUM(AA152:AG152)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,Stamdata!$AO$6:$AO$998,1,FALSE),IF(B152=\"\",\"\",1))","v":"Andet"}]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,0,0,null,0,"",0,0]
["#200","Total incl. overhead & rabat",null,null,null,null,null,null,null,null,{"$f":"SUM(K149:K153)","v":0},{"$f":"SUM(L149:L153)","v":0},null,0,{"$f":"IFERROR(N154/K154,\"\")","v":""},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:",{"$f":"IF(Hovedbudget!J5=\"\",\"\",Hovedbudget!J5+Allonge_1!J6+Allonge_2!J6+Allonge_3!J6+Allonge_4!J6+Allonge_5!J6)","v":""}]
[]
["Producent:",{"$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(\"Gruppetotal\"&\" \"&A32,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A32,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A32,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A32,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A32,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A32,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"H32-I32","v":{"$error":"#N/A"}}]
[{"$f":"Stamdata!I5","v":"Produktion & EFP"},null,{"$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(\"Gruppetotal\"&\" \"&A33,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A33,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A33,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A33,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A33,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A33,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A34,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A34,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A34,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A34,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A34,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A34,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A35,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A35,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A35,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A35,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A35,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A35,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A36,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A36,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A36,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A36,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A36,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A36,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A37,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A37,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A37,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A37,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A37,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A37,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A38,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A38,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A38,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A38,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A38,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A38,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Subtotal Personale",null,{"$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},{"$f":"SUM(I32:I38)","v":{"$error":"#N/A"}},{"$f":"H39-I39","v":{"$error":"#N/A"}}]
[{"$f":"Stamdata!U5","v":"Udstyr & Teknik"},null,{"$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(\"Gruppetotal\"&\" \"&A40,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A40,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A40,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A40,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A40,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A40,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"H40-I40","v":{"$error":"#N/A"}}]
[{"$f":"Stamdata!W5","v":"Location"},null,{"$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(\"Gruppetotal\"&\" \"&A41,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A41,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A41,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A41,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A41,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A41,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"H41-I41","v":{"$error":"#N/A"}}]
[{"$f":"Stamdata!Y5","v":"Studie"},null,{"$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(\"Gruppetotal\"&\" \"&A42,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A42,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A42,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A42,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A42,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A42,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A43,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A43,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A43,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A43,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A43,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A43,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A44,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A44,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A44,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A44,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A44,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A44,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A45,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A45,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A45,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A45,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A45,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A45,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A46,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A46,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A46,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A46,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A46,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A46,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A47,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A47,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A47,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A47,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A47,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A47,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A48,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A48,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A48,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A48,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A48,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A48,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$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(\"Gruppetotal\"&\" \"&A49,Hovedbudget!$B$11:$R$1012,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A49,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A49,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A49,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A49,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(\"Gruppetotal\"&\" \"&A49,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Subtotal Drift",null,{"$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},{"$f":"SUM(I40:I49)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Total produktionsomkostninger",null,{"$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},{"$f":"I39+I50","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Overhead",null,{"$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$11:$R$1012,10,FALSE)+VLOOKUP(A52,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(A52,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(A52,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(A52,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(A52,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":0},0]
["Format fee",null,{"$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$11:$R$1012,10,FALSE)+VLOOKUP(A54,Allonge_1!$B$12:$R$1013,10,FALSE)+VLOOKUP(A54,Allonge_2!$B$12:$R$1013,10,FALSE)+VLOOKUP(A54,Allonge_3!$B$12:$R$1013,10,FALSE)+VLOOKUP(A54,Allonge_4!$B$12:$R$1013,10,FALSE)+VLOOKUP(A54,Allonge_5!$B$12:$R$1013,10,FALSE)","v":0},null,{"$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$11:$R$1012,11,FALSE)","v":0},0]
["Andet",null,{"$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},{"$f":"I51+I52+I53+I54+I55","v":{"$error":"#N/A"}},{"$error":"#N/A"}]

{"sheet":"Likviditet","index":8,"n_rows":153,"n_cols":45,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[null,"Produktionstitel:",null,null,null,null,null,null,null,null,{"$f":"Hovedbudget!C1","v":"Titel indtastes"}]
[]
[null,"Likviditet start måned:",null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-10-29"}]
[null,"Total budget:",null,null,null,null,null,null,null,null,{"$f":"Hovedbudget!K153","v":0},null,null,null,null,null,null,null,{"$f":"IF(OR(K4-AR153>10,K4-AR153<-10),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
["#10",{"$f":"Opsummering!A32","v":"Redaktion"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T10,1)","v":"2025-11-29"},{"$f":"EDATE(U10,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28",{"$f":"EDATE(AE10,1)","v":"2026-10-28"},"2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$10","v":"Redaktion"},{"$f":"IF(Hovedbudget!B11=\"\",\"\",Hovedbudget!B11)","v":""},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(Hovedbudget!K11=\"\",\"\",Hovedbudget!K11)","v":0},null,null,{"$f":"K11-L11","v":0},{"$f":"IFERROR(N11/K11,\"\")","v":""},{"$f":"IF(D11=\"Intern\",(K11-L11),0)","v":0},{"$f":"IF(D11=\"Ekstern\",(K11-L11),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T11:AQ11)","v":0},{"$f":"IF(OR(K11-AR11>1,K11-AR11<-1),1,0)","v":0}]
[{"$f":"$B$10","v":"Redaktion"},{"$f":"IF(Hovedbudget!B12=\"\",\"\",Hovedbudget!B12)","v":""},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(Hovedbudget!K12=\"\",\"\",Hovedbudget!K12)","v":0},null,null,0,{"$f":"IFERROR(N12/K12,\"\")","v":""},{"$f":"IF(D12=\"Intern\",(K12-L12),0)","v":0},{"$f":"IF(D12=\"Ekstern\",(K12-L12),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T12:AQ12)","v":0},{"$f":"IF(OR(K12-AR12>1,K12-AR12<-1),1,0)","v":0}]
["Redaktion",{"$f":"IF(Hovedbudget!B13=\"\",\"\",Hovedbudget!B13)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K13=\"\",\"\",Hovedbudget!K13)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Redaktion",{"$f":"IF(Hovedbudget!B14=\"\",\"\",Hovedbudget!B14)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K14=\"\",\"\",Hovedbudget!K14)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Redaktion",{"$f":"IF(Hovedbudget!B15=\"\",\"\",Hovedbudget!B15)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K15=\"\",\"\",Hovedbudget!K15)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A10:A15)<4,\"\",\"#15a\")","v":"#15a"},{"$f":"\"Gruppetotal\"&\" \"&B10","v":"Gruppetotal Redaktion"},null,null,null,null,null,null,null,null,{"$f":"SUM(K11:K15)","v":0},0,null,0,{"$f":"IFERROR(N16/K16,\"\")","v":""},0,0,null,null,{"$f":"SUM(T11:T15)","v":0},{"$f":"SUM(U11:U15)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF11:AF15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR11:AR15)","v":0}]
[]
["#20",{"$f":"Opsummering!A33","v":"Produktion & EFP"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T18,1)","v":"2025-11-29"},{"$f":"EDATE(U18,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$18","v":"Produktion & EFP"},{"$f":"IF(Hovedbudget!B19=\"\",\"\",Hovedbudget!B19)","v":""},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(Hovedbudget!K19=\"\",\"\",Hovedbudget!K19)","v":0},null,null,{"$f":"K19-L19","v":0},{"$f":"IFERROR(N19/K19,\"\")","v":""},{"$f":"IF(D19=\"Intern\",(K19-L19),0)","v":0},{"$f":"IF(D19=\"Ekstern\",(K19-L19),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T19:AQ19)","v":0},{"$f":"IF(OR(K19-AR19>1,K19-AR19<-1),1,0)","v":0}]
[{"$f":"$B$18","v":"Produktion & EFP"},{"$f":"IF(Hovedbudget!B20=\"\",\"\",Hovedbudget!B20)","v":""},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(Hovedbudget!K20=\"\",\"\",Hovedbudget!K20)","v":0},null,null,0,{"$f":"IFERROR(N20/K20,\"\")","v":""},{"$f":"IF(D20=\"Intern\",(K20-L20),0)","v":0},{"$f":"IF(D20=\"Ekstern\",(K20-L20),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T20:AQ20)","v":0},{"$f":"IF(OR(K20-AR20>1,K20-AR20<-1),1,0)","v":0}]
["Produktion & EFP",{"$f":"IF(Hovedbudget!B21=\"\",\"\",Hovedbudget!B21)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K21=\"\",\"\",Hovedbudget!K21)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Produktion & EFP",{"$f":"IF(Hovedbudget!B22=\"\",\"\",Hovedbudget!B22)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K22=\"\",\"\",Hovedbudget!K22)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Produktion & EFP",{"$f":"IF(Hovedbudget!B23=\"\",\"\",Hovedbudget!B23)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K23=\"\",\"\",Hovedbudget!K23)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A18:A23)<4,\"\",\"#25\")","v":"#25"},{"$f":"\"Gruppetotal\"&\" \"&B18","v":"Gruppetotal Produktion & EFP"},null,null,null,null,null,null,null,null,{"$f":"SUM(K19:K23)","v":0},0,null,{"$f":"SUM(N19:N23)","v":0},{"$f":"IFERROR(N24/K24,\"\")","v":""},{"$f":"SUM(P19:P23)","v":0},0,null,null,{"$f":"SUM(T19:T23)","v":0},{"$f":"SUM(U19:U23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#30",{"$f":"Opsummering!A34","v":"Studiebemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T26,1)","v":"2025-11-29"},{"$f":"EDATE(U26,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$26","v":"Studiebemanding"},{"$f":"IF(Hovedbudget!B27=\"\",\"\",Hovedbudget!B27)","v":""},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(Hovedbudget!K27=\"\",\"\",Hovedbudget!K27)","v":0},null,null,{"$f":"K27-L27","v":0},{"$f":"IFERROR(N27/K27,\"\")","v":""},{"$f":"IF(D27=\"Intern\",(K27-L27),0)","v":0},{"$f":"IF(D27=\"Ekstern\",(K27-L27),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:AQ27)","v":0},{"$f":"IF(OR(K27-AR27>1,K27-AR27<-1),1,0)","v":0}]
[{"$f":"$B$26","v":"Studiebemanding"},{"$f":"IF(Hovedbudget!B28=\"\",\"\",Hovedbudget!B28)","v":""},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(Hovedbudget!K28=\"\",\"\",Hovedbudget!K28)","v":0},null,null,0,{"$f":"IFERROR(N28/K28,\"\")","v":""},{"$f":"IF(D28=\"Intern\",(K28-L28),0)","v":0},{"$f":"IF(D28=\"Ekstern\",(K28-L28),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T28:AQ28)","v":0},{"$f":"IF(OR(K28-AR28>1,K28-AR28<-1),1,0)","v":0}]
["Studiebemanding",{"$f":"IF(Hovedbudget!B29=\"\",\"\",Hovedbudget!B29)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K29=\"\",\"\",Hovedbudget!K29)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Studiebemanding",{"$f":"IF(Hovedbudget!B30=\"\",\"\",Hovedbudget!B30)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K30=\"\",\"\",Hovedbudget!K30)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Studiebemanding",{"$f":"IF(Hovedbudget!B31=\"\",\"\",Hovedbudget!B31)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K31=\"\",\"\",Hovedbudget!K31)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A26:A31)<4,\"\",\"#35\")","v":"#35"},{"$f":"\"Gruppetotal\"&\" \"&B26","v":"Gruppetotal Studiebemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K27:K31)","v":0},0,null,{"$f":"SUM(N27:N31)","v":0},{"$f":"IFERROR(N32/K32,\"\")","v":""},{"$f":"SUM(P27:P31)","v":0},0,null,null,{"$f":"SUM(T27:T31)","v":0},{"$f":"SUM(U27:U31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#40",{"$f":"Opsummering!A35","v":"Kostumer, Sminke & Rekvisitter"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T34,1)","v":"2025-11-29"},{"$f":"EDATE(U34,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$34","v":"Kostumer, Sminke & Rekvisitter"},{"$f":"IF(Hovedbudget!B35=\"\",\"\",Hovedbudget!B35)","v":""},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(Hovedbudget!K35=\"\",\"\",Hovedbudget!K35)","v":0},null,null,{"$f":"K35-L35","v":0},{"$f":"IFERROR(N35/K35,\"\")","v":""},{"$f":"IF(D35=\"Intern\",(K35-L35),0)","v":0},{"$f":"IF(D35=\"Ekstern\",(K35-L35),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:AQ35)","v":0},{"$f":"IF(OR(K35-AR35>1,K35-AR35<-1),1,0)","v":0}]
[{"$f":"$B$34","v":"Kostumer, Sminke & Rekvisitter"},{"$f":"IF(Hovedbudget!B36=\"\",\"\",Hovedbudget!B36)","v":""},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(Hovedbudget!K36=\"\",\"\",Hovedbudget!K36)","v":0},null,null,0,{"$f":"IFERROR(N36/K36,\"\")","v":""},{"$f":"IF(D36=\"Intern\",(K36-L36),0)","v":0},{"$f":"IF(D36=\"Ekstern\",(K36-L36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T36:AQ36)","v":0},{"$f":"IF(OR(K36-AR36>1,K36-AR36<-1),1,0)","v":0}]
["Kostumer, Sminke & Rekvisitter",{"$f":"IF(Hovedbudget!B37=\"\",\"\",Hovedbudget!B37)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K37=\"\",\"\",Hovedbudget!K37)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Kostumer, Sminke & Rekvisitter",{"$f":"IF(Hovedbudget!B38=\"\",\"\",Hovedbudget!B38)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K38=\"\",\"\",Hovedbudget!K38)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Kostumer, Sminke & Rekvisitter",{"$f":"IF(Hovedbudget!B39=\"\",\"\",Hovedbudget!B39)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K39=\"\",\"\",Hovedbudget!K39)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A34:A39)<4,\"\",\"#45\")","v":"#45"},{"$f":"\"Gruppetotal\"&\" \"&B34","v":"Gruppetotal Kostumer, Sminke & Rekvisitter"},null,null,null,null,null,null,null,null,{"$f":"SUM(K35:K39)","v":0},0,null,{"$f":"SUM(N35:N39)","v":0},{"$f":"IFERROR(N40/K40,\"\")","v":""},{"$f":"SUM(P35:P39)","v":0},0,null,null,{"$f":"SUM(T35:T39)","v":0},{"$f":"SUM(U35:U39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#50",{"$f":"Opsummering!A36","v":"Scenografi"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T42,1)","v":"2025-11-29"},{"$f":"EDATE(U42,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$42","v":"Scenografi"},{"$f":"IF(Hovedbudget!B43=\"\",\"\",Hovedbudget!B43)","v":""},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(Hovedbudget!K43=\"\",\"\",Hovedbudget!K43)","v":0},null,null,{"$f":"K43-L43","v":0},{"$f":"IFERROR(N43/K43,\"\")","v":""},{"$f":"IF(D43=\"Intern\",(K43-L43),0)","v":0},{"$f":"IF(D43=\"Ekstern\",(K43-L43),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T43:AQ43)","v":0},{"$f":"IF(OR(K43-AR43>1,K43-AR43<-1),1,0)","v":0}]
[{"$f":"$B$42","v":"Scenografi"},{"$f":"IF(Hovedbudget!B44=\"\",\"\",Hovedbudget!B44)","v":""},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(Hovedbudget!K44=\"\",\"\",Hovedbudget!K44)","v":0},null,null,0,{"$f":"IFERROR(N44/K44,\"\")","v":""},{"$f":"IF(D44=\"Intern\",(K44-L44),0)","v":0},{"$f":"IF(D44=\"Ekstern\",(K44-L44),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T44:AQ44)","v":0},{"$f":"IF(OR(K44-AR44>1,K44-AR44<-1),1,0)","v":0}]
["Scenografi",{"$f":"IF(Hovedbudget!B45=\"\",\"\",Hovedbudget!B45)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K45=\"\",\"\",Hovedbudget!K45)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Scenografi",{"$f":"IF(Hovedbudget!B46=\"\",\"\",Hovedbudget!B46)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K46=\"\",\"\",Hovedbudget!K46)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Scenografi",{"$f":"IF(Hovedbudget!B47=\"\",\"\",Hovedbudget!B47)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K47=\"\",\"\",Hovedbudget!K47)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A42:A47)<4,\"\",\"#55\")","v":"#55"},{"$f":"\"Gruppetotal\"&\" \"&B42","v":"Gruppetotal Scenografi"},null,null,null,null,null,null,null,null,{"$f":"SUM(K43:K47)","v":0},0,null,{"$f":"SUM(N43:N47)","v":0},{"$f":"IFERROR(N48/K48,\"\")","v":""},{"$f":"SUM(P43:P47)","v":0},0,null,null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#60",{"$f":"Opsummering!A37","v":"Postproduktion - bemanding"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T50,1)","v":"2025-11-29"},{"$f":"EDATE(U50,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$50","v":"Postproduktion - bemanding"},{"$f":"IF(Hovedbudget!B51=\"\",\"\",Hovedbudget!B51)","v":""},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(Hovedbudget!K51=\"\",\"\",Hovedbudget!K51)","v":0},null,null,{"$f":"K51-L51","v":0},{"$f":"IFERROR(N51/K51,\"\")","v":""},{"$f":"IF(D51=\"Intern\",(K51-L51),0)","v":0},{"$f":"IF(D51=\"Ekstern\",(K51-L51),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T51:AQ51)","v":0},{"$f":"IF(OR(K51-AR51>1,K51-AR51<-1),1,0)","v":0}]
[{"$f":"$B$50","v":"Postproduktion - bemanding"},{"$f":"IF(Hovedbudget!B52=\"\",\"\",Hovedbudget!B52)","v":""},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(Hovedbudget!K52=\"\",\"\",Hovedbudget!K52)","v":0},null,null,0,{"$f":"IFERROR(N52/K52,\"\")","v":""},{"$f":"IF(D52=\"Intern\",(K52-L52),0)","v":0},{"$f":"IF(D52=\"Ekstern\",(K52-L52),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T52:AQ52)","v":0},{"$f":"IF(OR(K52-AR52>1,K52-AR52<-1),1,0)","v":0}]
["Postproduktion - bemanding",{"$f":"IF(Hovedbudget!B53=\"\",\"\",Hovedbudget!B53)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K53=\"\",\"\",Hovedbudget!K53)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Postproduktion - bemanding",{"$f":"IF(Hovedbudget!B54=\"\",\"\",Hovedbudget!B54)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K54=\"\",\"\",Hovedbudget!K54)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Postproduktion - bemanding",{"$f":"IF(Hovedbudget!B55=\"\",\"\",Hovedbudget!B55)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K55=\"\",\"\",Hovedbudget!K55)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A50:A55)<4,\"\",\"#65\")","v":"#65"},{"$f":"\"Gruppetotal\"&\" \"&B50","v":"Gruppetotal Postproduktion - bemanding"},null,null,null,null,null,null,null,null,{"$f":"SUM(K51:K55)","v":0},0,null,{"$f":"SUM(N51:N55)","v":0},{"$f":"IFERROR(N56/K56,\"\")","v":""},{"$f":"SUM(P51:P55)","v":0},0,null,null,{"$f":"SUM(T51:T55)","v":0},{"$f":"SUM(U51:U55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#70",{"$f":"Opsummering!A38","v":"Øvrige Medvirkende"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T58,1)","v":"2025-11-29"},{"$f":"EDATE(U58,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$58","v":"Øvrige Medvirkende"},{"$f":"IF(Hovedbudget!B59=\"\",\"\",Hovedbudget!B59)","v":""},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(Hovedbudget!K59=\"\",\"\",Hovedbudget!K59)","v":0},null,null,{"$f":"K59-L59","v":0},{"$f":"IFERROR(N59/K59,\"\")","v":""},{"$f":"IF(D59=\"Intern\",(K59-L59),0)","v":0},{"$f":"IF(D59=\"Ekstern\",(K59-L59),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T59:AQ59)","v":0},{"$f":"IF(OR(K59-AR59>1,K59-AR59<-1),1,0)","v":0}]
[{"$f":"$B$58","v":"Øvrige Medvirkende"},{"$f":"IF(Hovedbudget!B60=\"\",\"\",Hovedbudget!B60)","v":""},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(Hovedbudget!K60=\"\",\"\",Hovedbudget!K60)","v":0},null,null,0,{"$f":"IFERROR(N60/K60,\"\")","v":""},{"$f":"IF(D60=\"Intern\",(K60-L60),0)","v":0},{"$f":"IF(D60=\"Ekstern\",(K60-L60),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T60:AQ60)","v":0},{"$f":"IF(OR(K60-AR60>1,K60-AR60<-1),1,0)","v":0}]
["Øvrige Medvirkende",{"$f":"IF(Hovedbudget!B61=\"\",\"\",Hovedbudget!B61)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K61=\"\",\"\",Hovedbudget!K61)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Øvrige Medvirkende",{"$f":"IF(Hovedbudget!B62=\"\",\"\",Hovedbudget!B62)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K62=\"\",\"\",Hovedbudget!K62)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Øvrige Medvirkende",{"$f":"IF(Hovedbudget!B63=\"\",\"\",Hovedbudget!B63)","v":""},null,null,null,null,null,null,null,0,{"$f":"IF(Hovedbudget!K63=\"\",\"\",Hovedbudget!K63)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A58:A63)<4,\"\",\"#75\")","v":"#75"},{"$f":"\"Gruppetotal\"&\" \"&B58","v":"Gruppetotal Øvrige Medvirkende"},null,null,null,null,null,null,null,null,{"$f":"SUM(K59:K63)","v":0},0,null,{"$f":"SUM(N59:N63)","v":0},{"$f":"IFERROR(N64/K64,\"\")","v":""},{"$f":"SUM(P59:P63)","v":0},0,null,null,{"$f":"SUM(T59:T63)","v":0},{"$f":"SUM(U59:U63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#80",{"$f":"Opsummering!A40","v":"Udstyr & Teknik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T66,1)","v":"2025-11-29"},{"$f":"EDATE(U66,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$66","v":"Udstyr & Teknik"},{"$f":"IF(Hovedbudget!B67=\"\",\"\",Hovedbudget!B67)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K67=\"\",\"\",Hovedbudget!K67)","v":0},null,null,{"$f":"K67-L67","v":0},{"$f":"IFERROR(N67/K67,\"\")","v":""},{"$f":"IF(D67=\"Intern\",(K67-L67),0)","v":0},{"$f":"IF(D67=\"Ekstern\",(K67-L67),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T67:AQ67)","v":0},{"$f":"IF(OR(K67-AR67>1,K67-AR67<-1),1,0)","v":0}]
[{"$f":"$B$66","v":"Udstyr & Teknik"},{"$f":"IF(Hovedbudget!B68=\"\",\"\",Hovedbudget!B68)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K68=\"\",\"\",Hovedbudget!K68)","v":0},null,null,0,{"$f":"IFERROR(N68/K68,\"\")","v":""},{"$f":"IF(D68=\"Intern\",(K68-L68),0)","v":0},{"$f":"IF(D68=\"Ekstern\",(K68-L68),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T68:AQ68)","v":0},{"$f":"IF(OR(K68-AR68>1,K68-AR68<-1),1,0)","v":0}]
["Udstyr & Teknik",{"$f":"IF(Hovedbudget!B69=\"\",\"\",Hovedbudget!B69)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K69=\"\",\"\",Hovedbudget!K69)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Udstyr & Teknik",{"$f":"IF(Hovedbudget!B70=\"\",\"\",Hovedbudget!B70)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K70=\"\",\"\",Hovedbudget!K70)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Udstyr & Teknik",{"$f":"IF(Hovedbudget!B71=\"\",\"\",Hovedbudget!B71)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K71=\"\",\"\",Hovedbudget!K71)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A66:A71)<4,\"\",\"#85\")","v":"#85"},{"$f":"\"Gruppetotal\"&\" \"&B66","v":"Gruppetotal Udstyr & Teknik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K71)","v":0},0,null,{"$f":"SUM(N67:N71)","v":0},{"$f":"IFERROR(N72/K72,\"\")","v":""},{"$f":"SUM(P67:P71)","v":0},0,null,null,{"$f":"SUM(T67:T71)","v":0},{"$f":"SUM(U67:U71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#90",{"$f":"Opsummering!A41","v":"Location"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T74,1)","v":"2025-11-29"},{"$f":"EDATE(U74,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$74","v":"Location"},{"$f":"IF(Hovedbudget!B75=\"\",\"\",Hovedbudget!B75)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K75=\"\",\"\",Hovedbudget!K75)","v":0},null,null,{"$f":"K75-L75","v":0},{"$f":"IFERROR(N75/K75,\"\")","v":""},{"$f":"IF(D75=\"Intern\",(K75-L75),0)","v":0},{"$f":"IF(D75=\"Ekstern\",(K75-L75),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T75:AQ75)","v":0},{"$f":"IF(OR(K75-AR75>1,K75-AR75<-1),1,0)","v":0}]
[{"$f":"$B$74","v":"Location"},{"$f":"IF(Hovedbudget!B76=\"\",\"\",Hovedbudget!B76)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K76=\"\",\"\",Hovedbudget!K76)","v":0},null,null,0,{"$f":"IFERROR(N76/K76,\"\")","v":""},{"$f":"IF(D76=\"Intern\",(K76-L76),0)","v":0},{"$f":"IF(D76=\"Ekstern\",(K76-L76),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T76:AQ76)","v":0},{"$f":"IF(OR(K76-AR76>1,K76-AR76<-1),1,0)","v":0}]
["Location",{"$f":"IF(Hovedbudget!B77=\"\",\"\",Hovedbudget!B77)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K77=\"\",\"\",Hovedbudget!K77)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Location",{"$f":"IF(Hovedbudget!B78=\"\",\"\",Hovedbudget!B78)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K78=\"\",\"\",Hovedbudget!K78)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Location",{"$f":"IF(Hovedbudget!B79=\"\",\"\",Hovedbudget!B79)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K79=\"\",\"\",Hovedbudget!K79)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A74:A79)<4,\"\",\"#95\")","v":"#95"},{"$f":"\"Gruppetotal\"&\" \"&B74","v":"Gruppetotal Location"},null,null,null,null,null,null,null,null,{"$f":"SUM(K75:K79)","v":0},0,null,{"$f":"SUM(N75:N79)","v":0},{"$f":"IFERROR(N80/K80,\"\")","v":""},{"$f":"SUM(P75:P79)","v":0},0,null,null,{"$f":"SUM(T75:T79)","v":0},{"$f":"SUM(U75:U79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#100",{"$f":"Opsummering!A42","v":"Studie"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T82,1)","v":"2025-11-29"},{"$f":"EDATE(U82,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$82","v":"Studie"},{"$f":"IF(Hovedbudget!B83=\"\",\"\",Hovedbudget!B83)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K83=\"\",\"\",Hovedbudget!K83)","v":0},null,null,{"$f":"K83-L83","v":0},{"$f":"IFERROR(N83/K83,\"\")","v":""},{"$f":"IF(D83=\"Intern\",(K83-L83),0)","v":0},{"$f":"IF(D83=\"Ekstern\",(K83-L83),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T83:AQ83)","v":0},{"$f":"IF(OR(K83-AR83>1,K83-AR83<-1),1,0)","v":0}]
[{"$f":"$B$82","v":"Studie"},{"$f":"IF(Hovedbudget!B84=\"\",\"\",Hovedbudget!B84)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K84=\"\",\"\",Hovedbudget!K84)","v":0},null,null,0,{"$f":"IFERROR(N84/K84,\"\")","v":""},{"$f":"IF(D84=\"Intern\",(K84-L84),0)","v":0},{"$f":"IF(D84=\"Ekstern\",(K84-L84),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:AQ84)","v":0},{"$f":"IF(OR(K84-AR84>1,K84-AR84<-1),1,0)","v":0}]
["Studie",{"$f":"IF(Hovedbudget!B85=\"\",\"\",Hovedbudget!B85)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K85=\"\",\"\",Hovedbudget!K85)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Studie",{"$f":"IF(Hovedbudget!B86=\"\",\"\",Hovedbudget!B86)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K86=\"\",\"\",Hovedbudget!K86)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Studie",{"$f":"IF(Hovedbudget!B87=\"\",\"\",Hovedbudget!B87)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K87=\"\",\"\",Hovedbudget!K87)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A82:A87)<4,\"\",\"#105\")","v":"#105"},{"$f":"\"Gruppetotal\"&\" \"&B82","v":"Gruppetotal Studie"},null,null,null,null,null,null,null,null,{"$f":"SUM(K83:K87)","v":0},0,null,{"$f":"SUM(N83:N87)","v":0},{"$f":"IFERROR(N88/K88,\"\")","v":""},{"$f":"SUM(P83:P87)","v":0},0,null,null,{"$f":"SUM(T83:T87)","v":0},{"$f":"SUM(U83:U87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#110",{"$f":"Opsummering!A43","v":"Scenografi, Kostume og Sminke"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T90,1)","v":"2025-11-29"},{"$f":"EDATE(U90,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$90","v":"Scenografi, Kostume og Sminke"},{"$f":"IF(Hovedbudget!B91=\"\",\"\",Hovedbudget!B91)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K91=\"\",\"\",Hovedbudget!K91)","v":0},null,null,{"$f":"K91-L91","v":0},{"$f":"IFERROR(N91/K91,\"\")","v":""},{"$f":"IF(D91=\"Intern\",(K91-L91),0)","v":0},{"$f":"IF(D91=\"Ekstern\",(K91-L91),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T91:AQ91)","v":0},{"$f":"IF(OR(K91-AR91>1,K91-AR91<-1),1,0)","v":0}]
[{"$f":"$B$90","v":"Scenografi, Kostume og Sminke"},{"$f":"IF(Hovedbudget!B92=\"\",\"\",Hovedbudget!B92)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K92=\"\",\"\",Hovedbudget!K92)","v":0},null,null,0,{"$f":"IFERROR(N92/K92,\"\")","v":""},{"$f":"IF(D92=\"Intern\",(K92-L92),0)","v":0},{"$f":"IF(D92=\"Ekstern\",(K92-L92),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T92:AQ92)","v":0},{"$f":"IF(OR(K92-AR92>1,K92-AR92<-1),1,0)","v":0}]
["Scenografi, Kostume og Sminke",{"$f":"IF(Hovedbudget!B93=\"\",\"\",Hovedbudget!B93)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K93=\"\",\"\",Hovedbudget!K93)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Scenografi, Kostume og Sminke",{"$f":"IF(Hovedbudget!B94=\"\",\"\",Hovedbudget!B94)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K94=\"\",\"\",Hovedbudget!K94)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Scenografi, Kostume og Sminke",{"$f":"IF(Hovedbudget!B95=\"\",\"\",Hovedbudget!B95)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K95=\"\",\"\",Hovedbudget!K95)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A90:A95)<4,\"\",\"#115\")","v":"#115"},{"$f":"\"Gruppetotal\"&\" \"&B90","v":"Gruppetotal Scenografi, Kostume og Sminke"},null,null,null,null,null,null,null,null,{"$f":"SUM(K91:K95)","v":0},0,null,{"$f":"SUM(N91:N95)","v":0},{"$f":"IFERROR(N96/K96,\"\")","v":""},{"$f":"SUM(P91:P95)","v":0},0,null,null,{"$f":"SUM(T91:T95)","v":0},{"$f":"SUM(U91:U95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#120",{"$f":"Opsummering!A44","v":"Transport, ophold og forplejning"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T98,1)","v":"2025-11-29"},{"$f":"EDATE(U98,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$98","v":"Transport, ophold og forplejning"},{"$f":"IF(Hovedbudget!B99=\"\",\"\",Hovedbudget!B99)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K99=\"\",\"\",Hovedbudget!K99)","v":0},null,null,{"$f":"K99-L99","v":0},{"$f":"IFERROR(N99/K99,\"\")","v":""},{"$f":"IF(D99=\"Intern\",(K99-L99),0)","v":0},{"$f":"IF(D99=\"Ekstern\",(K99-L99),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T99:AQ99)","v":0},{"$f":"IF(OR(K99-AR99>1,K99-AR99<-1),1,0)","v":0}]
[{"$f":"$B$98","v":"Transport, ophold og forplejning"},{"$f":"IF(Hovedbudget!B100=\"\",\"\",Hovedbudget!B100)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K100=\"\",\"\",Hovedbudget!K100)","v":0},null,null,0,{"$f":"IFERROR(N100/K100,\"\")","v":""},{"$f":"IF(D100=\"Intern\",(K100-L100),0)","v":0},{"$f":"IF(D100=\"Ekstern\",(K100-L100),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T100:AQ100)","v":0},{"$f":"IF(OR(K100-AR100>1,K100-AR100<-1),1,0)","v":0}]
["Transport, ophold og forplejning",{"$f":"IF(Hovedbudget!B101=\"\",\"\",Hovedbudget!B101)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K101=\"\",\"\",Hovedbudget!K101)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Transport, ophold og forplejning",{"$f":"IF(Hovedbudget!B102=\"\",\"\",Hovedbudget!B102)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K102=\"\",\"\",Hovedbudget!K102)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Transport, ophold og forplejning",{"$f":"IF(Hovedbudget!B103=\"\",\"\",Hovedbudget!B103)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K103=\"\",\"\",Hovedbudget!K103)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A98:A103)<4,\"\",\"#125\")","v":"#125"},{"$f":"\"Gruppetotal\"&\" \"&B98","v":"Gruppetotal Transport, ophold og forplejning"},null,null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},0,null,{"$f":"SUM(N99:N103)","v":0},{"$f":"IFERROR(N104/K104,\"\")","v":""},{"$f":"SUM(P99:P103)","v":0},0,null,null,{"$f":"SUM(T99:T103)","v":0},{"$f":"SUM(U99:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#130",{"$f":"Opsummering!A45","v":"Ekspedition"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T106,1)","v":"2025-11-29"},{"$f":"EDATE(U106,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$106","v":"Ekspedition"},{"$f":"IF(Hovedbudget!B107=\"\",\"\",Hovedbudget!B107)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K107=\"\",\"\",Hovedbudget!K107)","v":0},null,null,{"$f":"K107-L107","v":0},{"$f":"IFERROR(N107/K107,\"\")","v":""},{"$f":"IF(D107=\"Intern\",(K107-L107),0)","v":0},{"$f":"IF(D107=\"Ekstern\",(K107-L107),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T107:AQ107)","v":0},{"$f":"IF(OR(K107-AR107>1,K107-AR107<-1),1,0)","v":0}]
[{"$f":"$B$106","v":"Ekspedition"},{"$f":"IF(Hovedbudget!B108=\"\",\"\",Hovedbudget!B108)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K108=\"\",\"\",Hovedbudget!K108)","v":0},null,null,0,{"$f":"IFERROR(N108/K108,\"\")","v":""},{"$f":"IF(D108=\"Intern\",(K108-L108),0)","v":0},{"$f":"IF(D108=\"Ekstern\",(K108-L108),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T108:AQ108)","v":0},{"$f":"IF(OR(K108-AR108>1,K108-AR108<-1),1,0)","v":0}]
["Ekspedition",{"$f":"IF(Hovedbudget!B109=\"\",\"\",Hovedbudget!B109)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K109=\"\",\"\",Hovedbudget!K109)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Ekspedition",{"$f":"IF(Hovedbudget!B110=\"\",\"\",Hovedbudget!B110)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K110=\"\",\"\",Hovedbudget!K110)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Ekspedition",{"$f":"IF(Hovedbudget!B111=\"\",\"\",Hovedbudget!B111)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K111=\"\",\"\",Hovedbudget!K111)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A106:A111)<4,\"\",\"#135\")","v":"#135"},{"$f":"\"Gruppetotal\"&\" \"&B106","v":"Gruppetotal Ekspedition"},null,null,null,null,null,null,null,null,{"$f":"SUM(K107:K111)","v":0},0,null,{"$f":"SUM(N107:N111)","v":0},{"$f":"IFERROR(N112/K112,\"\")","v":""},{"$f":"SUM(P107:P111)","v":0},0,null,null,{"$f":"SUM(T107:T111)","v":0},{"$f":"SUM(U107:U111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#140",{"$f":"Opsummering!A46","v":"Postproduktion - udstyr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T114,1)","v":"2025-11-29"},{"$f":"EDATE(U114,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$114","v":"Postproduktion - udstyr"},{"$f":"IF(Hovedbudget!B115=\"\",\"\",Hovedbudget!B115)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K115=\"\",\"\",Hovedbudget!K115)","v":0},null,null,{"$f":"K115-L115","v":0},{"$f":"IFERROR(N115/K115,\"\")","v":""},{"$f":"IF(D115=\"Intern\",(K115-L115),0)","v":0},{"$f":"IF(D115=\"Ekstern\",(K115-L115),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T115:AQ115)","v":0},{"$f":"IF(OR(K115-AR115>1,K115-AR115<-1),1,0)","v":0}]
[{"$f":"$B$114","v":"Postproduktion - udstyr"},{"$f":"IF(Hovedbudget!B116=\"\",\"\",Hovedbudget!B116)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K116=\"\",\"\",Hovedbudget!K116)","v":0},null,null,0,{"$f":"IFERROR(N116/K116,\"\")","v":""},{"$f":"IF(D116=\"Intern\",(K116-L116),0)","v":0},{"$f":"IF(D116=\"Ekstern\",(K116-L116),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T116:AQ116)","v":0},{"$f":"IF(OR(K116-AR116>1,K116-AR116<-1),1,0)","v":0}]
["Postproduktion - udstyr",{"$f":"IF(Hovedbudget!B117=\"\",\"\",Hovedbudget!B117)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K117=\"\",\"\",Hovedbudget!K117)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Postproduktion - udstyr",{"$f":"IF(Hovedbudget!B118=\"\",\"\",Hovedbudget!B118)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K118=\"\",\"\",Hovedbudget!K118)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Postproduktion - udstyr",{"$f":"IF(Hovedbudget!B119=\"\",\"\",Hovedbudget!B119)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K119=\"\",\"\",Hovedbudget!K119)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A114:A119)<4,\"\",\"#145\")","v":"#145"},{"$f":"\"Gruppetotal\"&\" \"&B114","v":"Gruppetotal Postproduktion - udstyr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K115:K119)","v":0},0,null,{"$f":"SUM(N115:N119)","v":0},{"$f":"IFERROR(N120/K120,\"\")","v":""},{"$f":"SUM(P115:P119)","v":0},0,null,null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#150",{"$f":"Opsummering!A47","v":"Arkiv & Musik"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T122,1)","v":"2025-11-29"},{"$f":"EDATE(U122,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$122","v":"Arkiv & Musik"},{"$f":"IF(Hovedbudget!B123=\"\",\"\",Hovedbudget!B123)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K123=\"\",\"\",Hovedbudget!K123)","v":0},null,null,{"$f":"K123-L123","v":0},{"$f":"IFERROR(N123/K123,\"\")","v":""},{"$f":"IF(D123=\"Intern\",(K123-L123),0)","v":0},{"$f":"IF(D123=\"Ekstern\",(K123-L123),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T123:AQ123)","v":0},{"$f":"IF(OR(K123-AR123>1,K123-AR123<-1),1,0)","v":0}]
[{"$f":"$B$122","v":"Arkiv & Musik"},{"$f":"IF(Hovedbudget!B124=\"\",\"\",Hovedbudget!B124)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K124=\"\",\"\",Hovedbudget!K124)","v":0},null,null,0,{"$f":"IFERROR(N124/K124,\"\")","v":""},{"$f":"IF(D124=\"Intern\",(K124-L124),0)","v":0},{"$f":"IF(D124=\"Ekstern\",(K124-L124),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T124:AQ124)","v":0},{"$f":"IF(OR(K124-AR124>1,K124-AR124<-1),1,0)","v":0}]
["Arkiv & Musik",{"$f":"IF(Hovedbudget!B125=\"\",\"\",Hovedbudget!B125)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K125=\"\",\"\",Hovedbudget!K125)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Arkiv & Musik",{"$f":"IF(Hovedbudget!B126=\"\",\"\",Hovedbudget!B126)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K126=\"\",\"\",Hovedbudget!K126)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Arkiv & Musik",{"$f":"IF(Hovedbudget!B127=\"\",\"\",Hovedbudget!B127)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K127=\"\",\"\",Hovedbudget!K127)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A122:A127)<4,\"\",\"#155\")","v":"#155"},{"$f":"\"Gruppetotal\"&\" \"&B122","v":"Gruppetotal Arkiv & Musik"},null,null,null,null,null,null,null,null,{"$f":"SUM(K123:K127)","v":0},0,null,{"$f":"SUM(N123:N127)","v":0},{"$f":"IFERROR(N128/K128,\"\")","v":""},{"$f":"SUM(P123:P127)","v":0},0,null,null,{"$f":"SUM(T123:T127)","v":0},{"$f":"SUM(U123:U127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#160",{"$f":"Opsummering!A48","v":"Øvrige produktionsomkostningr"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T130,1)","v":"2025-11-29"},{"$f":"EDATE(U130,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$130","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K131=\"\",\"\",Hovedbudget!K131)","v":0},null,null,{"$f":"K131-L131","v":0},{"$f":"IFERROR(N131/K131,\"\")","v":""},{"$f":"IF(D131=\"Intern\",(K131-L131),0)","v":0},{"$f":"IF(D131=\"Ekstern\",(K131-L131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T131:AQ131)","v":0},{"$f":"IF(OR(K131-AR131>1,K131-AR131<-1),1,0)","v":0}]
[{"$f":"$B$130","v":"Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K132=\"\",\"\",Hovedbudget!K132)","v":0},null,null,0,{"$f":"IFERROR(N132/K132,\"\")","v":""},{"$f":"IF(D132=\"Intern\",(K132-L132),0)","v":0},{"$f":"IF(D132=\"Ekstern\",(K132-L132),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T132:AQ132)","v":0},{"$f":"IF(OR(K132-AR132>1,K132-AR132<-1),1,0)","v":0}]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K133=\"\",\"\",Hovedbudget!K133)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K134=\"\",\"\",Hovedbudget!K134)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Øvrige produktionsomkostningr",null,null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K135=\"\",\"\",Hovedbudget!K135)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A130:A135)<4,\"\",\"#165\")","v":"#165"},{"$f":"\"Gruppetotal\"&\" \"&B130","v":"Gruppetotal Øvrige produktionsomkostningr"},null,null,null,null,null,null,null,null,{"$f":"SUM(K131:K135)","v":0},0,null,{"$f":"SUM(N131:N135)","v":0},{"$f":"IFERROR(N136/K136,\"\")","v":""},{"$f":"SUM(P131:P135)","v":0},0,null,null,{"$f":"SUM(T131:T135)","v":0},{"$f":"SUM(U131:U135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#170",{"$f":"Opsummering!A49","v":"Forsikring & Assistance"},"Kommentar","Intern/Ekstern","Antal","Enheder","Periode","á pris","IPO","IPO beløb","Budget total","Regnskab","Producent kontonr.","Afvigelse","%","Intern afvigelse","Ekstern afvigelse","Kommentar afvigelse",null,{"$f":"$K$3","v":"2025-10-29"},{"$f":"EDATE(T138,1)","v":"2025-11-29"},{"$f":"EDATE(U138,1)","v":"2025-12-29"},"2026-01-29","2026-02-28","2026-03-28","2026-04-28","2026-05-28","2026-06-28","2026-07-28","2026-08-28","2026-09-28","2026-10-28","2026-11-28","2026-12-28","2027-01-28","2027-02-28","2027-03-28","2027-04-28","2027-05-28","2027-06-28","2027-07-28","2027-08-28","2027-09-28","Total"]
[{"$f":"$B$138","v":"Forsikring & Assistance"},{"$f":"IF(Hovedbudget!B139=\"\",\"\",Hovedbudget!B139)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K139=\"\",\"\",Hovedbudget!K139)","v":0},null,null,{"$f":"K139-L139","v":0},{"$f":"IFERROR(N139/K139,\"\")","v":""},{"$f":"IF(D139=\"Intern\",(K139-L139),0)","v":0},{"$f":"IF(D139=\"Ekstern\",(K139-L139),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T139:AQ139)","v":0},{"$f":"IF(OR(K139-AR139>1,K139-AR139<-1),1,0)","v":0}]
[{"$f":"$B$138","v":"Forsikring & Assistance"},{"$f":"IF(Hovedbudget!B140=\"\",\"\",Hovedbudget!B140)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K140=\"\",\"\",Hovedbudget!K140)","v":0},null,null,0,{"$f":"IFERROR(N140/K140,\"\")","v":""},{"$f":"IF(D140=\"Intern\",(K140-L140),0)","v":0},{"$f":"IF(D140=\"Ekstern\",(K140-L140),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T140:AQ140)","v":0},{"$f":"IF(OR(K140-AR140>1,K140-AR140<-1),1,0)","v":0}]
["Forsikring & Assistance",{"$f":"IF(Hovedbudget!B141=\"\",\"\",Hovedbudget!B141)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K141=\"\",\"\",Hovedbudget!K141)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Forsikring & Assistance",{"$f":"IF(Hovedbudget!B142=\"\",\"\",Hovedbudget!B142)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K142=\"\",\"\",Hovedbudget!K142)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Forsikring & Assistance",{"$f":"IF(Hovedbudget!B143=\"\",\"\",Hovedbudget!B143)","v":""},null,null,null,null,null,null,"-",0,{"$f":"IF(Hovedbudget!K143=\"\",\"\",Hovedbudget!K143)","v":0},null,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(COUNTA(A138:A143)<4,\"\",\"#175\")","v":"#175"},{"$f":"\"Gruppetotal\"&\" \"&B138","v":"Gruppetotal Forsikring & Assistance"},null,null,null,null,null,null,null,null,{"$f":"SUM(K139:K143)","v":0},0,null,{"$f":"SUM(N139:N143)","v":0},{"$f":"IFERROR(N144/K144,\"\")","v":""},{"$f":"SUM(P139:P143)","v":0},0,null,null,{"$f":"SUM(T139:T143)","v":0},{"$f":"SUM(U139:U143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#180","Total produktionsomkostninger",null,null,null,null,null,null,null,null,{"$f":"K16+K24+K32+K40+K48+K56+K64+K72+K80+K88+K96+K104+K112+K120+K128+K136+K144","v":0},0,null,0,{"$f":"IFERROR(N146/K146,\"\")","v":""},0,{"$f":"Q16+Q24+Q32+Q40+Q48+Q56+Q64+Q72+Q80+Q88+Q96+Q104+Q112+Q120+Q128+Q136+Q144","v":0},null,null,{"$f":"T16+T24+T32+T40+T48+T56+T64+T72+T80+T88+T96+T104+T112+T120+T128+T136+T144","v":0},{"$f":"U16+U24+U32+U40+U48+U56+U64+U72+U80+U88+U96+U104+U112+U120+U128+U136+U144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR16+AR24+AR32+AR40+AR48+AR56+AR64+AR72+AR80+AR88+AR96+AR104+AR112+AR120+AR128+AR136+AR144","v":0}]
[{"$f":"B147","v":"Overhead"},"Overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(Hovedbudget!K147=\"\",\"\",Hovedbudget!K147)","v":0},0,null,{"$f":"K147-L147","v":0},{"$f":"IFERROR(N147/K147,\"\")","v":""},{"$f":"IF(D147=\"Intern\",(K147-L147),0)","v":0},{"$f":"IF(D147=\"Ekstern\",(K147-L147),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T147:AQ147)","v":0},{"$f":"IF(OR(K147-AR147>1,K147-AR147<-1),1,0)","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,{"$f":"IFERROR(N148/K148,\"\")","v":""},0,0,null,null,{"$f":"SUM(T146:T147)","v":0},{"$f":"SUM(U146:U147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR146:AR147)","v":0}]
["Format Fee","Format fee ex. overhead",null,"Intern","-","-","-","-",0,null,{"$f":"IF(Hovedbudget!K149=\"\",\"\",Hovedbudget!K149)","v":0},0,null,{"$f":"K149-L149","v":0},{"$f":"IFERROR(N149/K149,\"\")","v":""},{"$f":"IF(D149=\"Intern\",(K149-L149),0)","v":0},{"$f":"IF(D149=\"Ekstern\",(K149-L149),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:AQ149)","v":0},{"$f":"IF(OR(K149-AR149>1,K149-AR149<-1),1,0)","v":0}]
[{"$f":"B150","v":"Rabat"},"Rabat",null,"Intern","-","-","-","-","-",null,{"$f":"IF(Hovedbudget!K150=\"\",\"\",Hovedbudget!K150)","v":0},0,null,0,"",{"$f":"IF(D150=\"Intern\",(K150-L150),0)","v":0},{"$f":"IF(D150=\"Ekstern\",(K150-L150),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Andet","Andet",null,"Intern","-","-","-","-",{"$f":"IFERROR(K151/K148,\"-\")","v":"-"},null,{"$f":"IF(Hovedbudget!K151=\"\",\"\",Hovedbudget!K151)","v":0},0,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Andet","Andet",null,"Intern","-","-","-","-","-",null,{"$f":"IF(Hovedbudget!K152=\"\",\"\",Hovedbudget!K152)","v":0},0,null,0,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IFERROR(N153/K153,\"\")","v":""},0,0,null,null,{"$f":"SUM(T148:T152)","v":0},{"$f":"SUM(U148:U152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR148:AR152)","v":0}]

{"sheet":"Produktionsplan","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Ratefordeling","index":10,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Ratefordeling"]
[]
[null,"Total budget:",{"$f":"Hovedbudget!K153","v":0}]
[]
[]
["Begivenhed","Kommentar","Beløb","Procent af totalbeløbet"]
["Underskrift",null,{"$f":"C3*D7","v":0},0.05]
[null,null,null,{"$f":"IFERROR(C8/$C$3,\"\")","v":""}]
[null,null,null,{"$f":"IFERROR(C9/$C$3,\"\")","v":""}]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
["Ved godkendelse af regnskab",null,{"$f":"C3*D18","v":0},0.05]
["Total",null,{"$f":"SUM(C7:C18)","v":0},{"$f":"IFERROR(C19/C3,\"\")","v":""},{"$f":"IF(OR(C3-C19>10,C3-C19<-10),1,0)","v":0}]
[]
[null,"Rest:",{"$f":"C3-C19","v":0}]

{"sheet":"Appendiks","index":11,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[" "]
[]
["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 (ansvarlig)",null,"Sminkør",null,null,null,"Klippeassistent",null,"Dansere"]
["Flying Producer (ved format)",null,"Droneoperatør",null,"Belysningsmester",null,"Stylist",null,null,null,"Load",null,"Dommer"]
["Grafiker",null,"Fotoassistent",null,"B-foto",null,"Syerske",null,null,null,"Log/Logger/Batcher",null,"Eksperter"]
["Instruktør",null,"Lyd",null,"Billedmixer",null,null,null,null,null,"Lydefterarbejde",null,"Konsulent"]
["Line producer",null,"Lydassistent",null,"CCU",null,null,null,null,null,"Mastering",null,"Koreograf"]
["Location assistent",null,"Mediamanager/DIT",null,"EVS operatør ",null,null,null,null,null,"Postkoordinator",null,"Læge"]
["Location manager",null,"Overvågningskamera fotograf/Operatør (Shader)",null,"Focus puller",null,null,null,null,null,"Posttilrettelægger",null,"Medvirkende honorar"]
["Location scout",null,"Special effect/SFX",null,"Fotograf",null,null,null,null,null,"Redigeringstekniker",null,"Nodeskriver"]
["Manuskript",null,null,null,"Grafikafvikler",null,null,null,null,null,null,null,"Orkester/Band"]
["Musikansvarlig",null,null,null,"Grip",null,null,null,null,null,null,null,"Psykologer"]
["Planlægningsjournalist",null,null,null,"Indspilningsleder",null,null,null,null,null,null,null,"Publikum"]
["Post producer",null,null,null,"Kran foto",null,null,null,null,null,null,null,"Skuespiller"]
["Post tilrettelægger",null,null,null,"Lydassistent",null,null,null,null,null,null,null,"Speaker"]
["Praktikant",null,null,null,"Lydmand",null,null,null,null,null,null,null,"Statist"]
["Producent",null,null,null,"Lysdesign",null,null,null,null,null,null,null,"Statistkoordinator"]
["Producer",null,null,null,"PA lyd",null,null,null,null,null,null,null,"Vært"]
["Produktionsassistent",null,null,null,"Publikumskoordinator"]
["Produktionskoordinator",null,null,null,"Publikumsopvarmer"]
["Produktionsleder",null,null,null,"Regissør"]
["Redaktionschef",null,null,null,"Roadie"]
["Redaktionssekretær",null,null,null,"Runner"]
["Research/Researcher ",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 "]
["TV Line Producer/Producer assistent"]
["Video Journalist/VJ"]
["Visuel konsulent"]
["Visuel Producer/Field Producer"]
[]
["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,"Chauffør",null,"Træningslejr",null,"Gennemsyn til tilrettelægger"]
["GoPro",null,"Leje af ekstern lokation",null,"Leje af OB vogn",null,"Sminkeartikler",null,"Div. transport",null,"Tøj/støvler",null,"Grafikpakke"]
["Leje af kamerapakke",null,"Rengøring",null,"Leje af sminkelokale",null,"Stoffer",null,"Fly",null,null,null,"Lydefterarbejde"]
["Leje af lyd",null,"Strøm",null,"Leje af SNG vogn",null,"Symaskiner",null,"Fortæring - deltagere",null,null,null,"Trailer"]
["Leje af lys",null,"Tømrer",null,"Lydudstyr",null,"Tøj til cast",null,"Fortæring - hold",null,null,null,"Unity"]
["Overvægt",null,"Vagter",null,"Plakater, cuecards, bannere",null,"Tøj værter",null,"Fortæring - publikum",null,null,null,"VFX"]
["Overvågningsudstyr",null,"VVS",null,"Rengøring",null,"Vask og rens",null,"Færge",null,null,null,"Web-klip"]
["Sikkerhedsudstyr ",null,null,null,"Sceneleje",null,null,null,"Hotel"]
[null,null,null,null,"Studiekontrol",null,null,null,"KM penge"]
[null,null,null,null,null,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,"Beautyshots",null,"Diverse",null,"Andet"]
["Komponist - med IPO",null,"Diverse",null,"Forsikring",null,"Budget-usikkerhed"]
["Musikkatalog",null,"Events",null,"Juridisk bistand"]
["Musikrapporter",null,"Grøn Certificering",null,"Revision"]
["Musikvideo",null,"Icon foto"]
["NCB",null,"Pressebilleder"]
["Stills",null,"Still foto"]
["Undertekster"]

{"sheet":"Stamdata","index":12,"n_rows":41,"n_cols":45,"rows_kept":41,"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",null,"Begivenhed"]
["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,"Beautyshots",null,"Diverse",null,"Andet",null,"Format fee ex. overhead",null,"Underskrift"]
["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,"Diverse",null,"Forsikring",null,"Budget-usikkerhed",null,"Format fee incl. overhead",null,"Udvikling start"]
[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,"Events",null,"Juridisk bistand",null,null,null,null,null,"Casting start"]
[null,null,null,null,"Pgm",null,"Deltageransvarlig",null,"B-fotograf",null,"Backgear M/K (ansvarlig)",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,"Grøn Certificering",null,"Revision",null,null,null,null,null,"Redaktion start"]
[null,null,null,null,"Stk",null,"Flying Producer (ved format)",null,"Droneoperatør",null,"Belysningsmester",null,"Stylist",null,null,null,"Load",null,"Dommer",null,"Forplejning",null,"Genetablering",null,"Leje af lydbus",null,"Scenografi opbevaring",null,"Chauffør",null,"Træningslejr",null,"Gennemsyn til tilrettelægger",null,"Musikvideo",null,"Icon foto",null,null,null,null,null,null,null,"Optage start"]
[null,null,null,null,"Sum",null,"Grafiker",null,"Fotoassistent",null,"B-foto",null,"Syerske",null,null,null,"Log/Logger/Batcher",null,"Eksperter",null,"GoPro",null,"Leje af ekstern lokation",null,"Leje af OB vogn",null,"Sminkeartikler",null,"Div. transport",null,"Tøj/støvler",null,"Grafikpakke",null,"NCB",null,"Pressebilleder",null,null,null,null,null,null,null,"Øve start"]
[null,null,null,null,null,null,"Instruktør",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,"Fly",null,null,null,"Lydefterarbejde",null,"Stills",null,"Still foto",null,null,null,null,null,null,null,"Start - liveudsendelse"]
[null,null,null,null,null,null,"Line producer",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 - deltagere",null,null,null,"Trailer",null,"Undertekster",null,null,null,null,null,null,null,null,null,"Midtvejs - liveudsendelse"]
[null,null,null,null,null,null,"Location assistent",null,"Mediamanager/DIT",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 - hold",null,null,null,"Unity",null,null,null,null,null,null,null,null,null,null,null,"Ved finale/afslutning af optagelser"]
[null,null,null,null,null,null,"Location manager",null,"Overvågningskamera fotograf/Operatør (Shader)",null,"Focus puller",null,null,null,null,null,"Posttilrettelægger",null,"Medvirkende honorar",null,"Overvægt",null,"Vagter",null,"Plakater, cuecards, bannere",null,"Tøj værter",null,"Fortæring - publikum",null,null,null,"VFX",null,null,null,null,null,null,null,null,null,null,null,"Klip start"]
[null,null,null,null,null,null,"Location scout",null,"Special effect/SFX",null,"Fotograf",null,null,null,null,null,"Redigeringstekniker",null,"Nodeskriver",null,"Overvågningsudstyr",null,"VVS",null,"Rengøring",null,"Vask og rens",null,"Færge",null,null,null,"Web-klip",null,null,null,null,null,null,null,null,null,null,null,"Midvejs - klip"]
[null,null,null,null,null,null,"Manuskript",null,null,null,"Grafikafvikler",null,null,null,null,null,null,null,"Orkester/Band",null,"Sikkerhedsudstyr ",null,null,null,"Sceneleje",null,null,null,"Hotel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lydredigering/colorgrading start"]
[null,null,null,null,null,null,"Musikansvarlig",null,null,null,"Grip",null,null,null,null,null,null,null,"Psykologer",null,null,null,null,null,"Studiekontrol",null,null,null,"KM penge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ved levering og godkendelse af materiale -  incl. CO2 regnskab"]
[null,null,null,null,null,null,"Planlægningsjournalist",null,null,null,"Indspilningsleder",null,null,null,null,null,null,null,"Publikum",null,null,null,null,null,null,null,null,null,"Leje af bil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ved aflevering og rettighedsbilag og KODA indberetning"]
[null,null,null,null,null,null,"Post producer",null,null,null,"Kran foto",null,null,null,null,null,null,null,"Skuespiller",null,null,null,null,null,null,null,null,null,"Leje af varebil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ved godkendelse af regnskab"]
[null,null,null,null,null,null,"Post tilrettelægger",null,null,null,"Lydassistent",null,null,null,null,null,null,null,"Speaker",null,null,null,null,null,null,null,null,null,"Parkering"]
[null,null,null,null,null,null,"Praktikant",null,null,null,"Lydmand",null,null,null,null,null,null,null,"Statist",null,null,null,null,null,null,null,null,null,"Taxa"]
[null,null,null,null,null,null,"Producent",null,null,null,"Lysdesign",null,null,null,null,null,null,null,"Statistkoordinator"]
[null,null,null,null,null,null,"Producer",null,null,null,"PA lyd",null,null,null,null,null,null,null,"Vært"]
[null,null,null,null,null,null,"Produktionsassistent",null,null,null,"Publikumskoordinator"]
[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/Researcher ",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,"TV Line Producer/Producer assistent"]
[null,null,null,null,null,null,"Video Journalist/VJ"]
[null,null,null,null,null,null,"Visuel konsulent"]
[null,null,null,null,null,null,"Visuel Producer/Field Producer"]