{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["FLMS 2025"],"read":"whole","date_system":"1900"}

{"sheet":"FLMS 2025","index":0,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[2,0,2,1],[5,0,5,1],[10,0,10,1],[13,0,13,1],[14,0,14,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[32,0,32,1],[34,0,34,1],[35,0,35,1],[38,0,38,1],[41,0,41,1]]}
[]
["The template is simply a guideline and should be tailored to your project. Please only include budget lines relevant to your travel plans. "]
["YOUR NAME: "]
["CATEGORY ","EMERGING or MID-CAREER/ESTABLISHED "]
[null,null,"Budgeted","Notes"]
["TOTAL INCOME",null,{"$f":"C15","v":{"v":30000,"d":"$30,000.00"}}]
["TOTAL EXPENSES",null,{"$f":"C40","v":{"v":0,"d":"$0.00"}}]
["SURPLUS/DEFICIT"]
[]
["INCOME"]
["Scholarship ",null,{"v":30000,"d":"$30,000.00"},"$10,000 or $30,000 depending on category. "]
["Personal Contribution if relevant "]
["In-kind"]
["Any other funding/sponsorship/grants. "]
["TOTAL INCOME",null,{"$f":"SUM(C11:C14)","v":{"v":30000,"d":"$30,000.00"}}]
[]
["EXPENSES"]
["Travel Costs"]
["Ground Travel, Airfares"]
["Accomodation"]
["Insurance "]
["Per Diem"]
["Visa"]
["Other... "]
["Total",null,{"$f":"SUM(C19:C24)","v":{"v":0,"d":"$0.00"}}]
["Production and Technical "]
["Production Costs"]
["Technical Costs\n"]
["Exhibition"]
["Venue Hire"]
["Documentation"]
["Other... "]
["Total",null,{"$f":"SUM(C27:C32)","v":{"v":0,"d":"$0.00"}}]
["Other Costs "]
["General Admin"]
["Cultural Advisor/s Fee",null,null,"e.g. fees for consulting First Nations people on this project if relevant "]
["Community consultation expenses",null,null,"e.g. participation fees, hiring of hall, transport and small catering costs"]
["Other... "]
["Total ",null,{"$f":"SUM(C31:C38)","v":{"v":0,"d":"$0.00"}}]
["TOTAL EXPENSES",null,{"$f":"SUM(C33,C25, C39)","v":{"v":0,"d":"$0.00"}}]