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

{"sheet":"FLMS 2025","index":0,"n_rows":39,"n_cols":4,"rows_kept":39,"merged":[[2,0,2,1],[4,0,4,1],[9,0,9,1],[12,0,12,1],[13,0,13,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[33,0,33,1],[34,0,34,1],[37,0,37,1],[40,0,40,1]]}
[]
["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: "]
[null,null,"Budgeted","Notes"]
["TOTAL INCOME",null,{"$f":"C14","v":{"v":10000,"d":"$10,000.00"}}]
["TOTAL EXPENSES",null,{"$f":"C39","v":{"v":0,"d":"$0.00"}}]
["SURPLUS/DEFICIT"]
[]
["INCOME"]
["Scholarship ",null,{"v":10000,"d":"$10,000.00"},"up to $10,000 per application "]
["Personal Contribution if relevant "]
["In-kind"]
["Any other funding/sponsorship/grants. "]
["TOTAL INCOME",null,{"$f":"SUM(C10:C13)","v":{"v":10000,"d":"$10,000.00"}}]
[]
["EXPENSES"]
["Travel Costs"]
["Ground Travel, Airfares"]
["Accomodation"]
["Insurance "]
["Per Diem"]
["Visa"]
["Other... "]
["Total",null,{"$f":"SUM(C18:C23)","v":{"v":0,"d":"$0.00"}}]
["Production and Technical "]
["Production Costs"]
["Technical Costs\n"]
["Exhibition"]
["Venue Hire"]
["Documentation"]
["Other... "]
["Total",null,{"$f":"SUM(C26:C31)","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(C30:C37)","v":{"v":0,"d":"$0.00"}}]
["TOTAL EXPENSES",null,{"$f":"SUM(C32,C24, C38)","v":{"v":0,"d":"$0.00"}}]