{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":2,"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":"Sheet1","index":0,"n_rows":143,"n_cols":6,"rows_kept":143,"cut":false,"hidden":false,"merged":[[81,4,81,5],[109,1,110,1],[79,0,79,1],[0,0,0,2],[2,0,2,1],[3,0,3,1],[4,0,4,1],[6,0,6,5],[8,3,8,5],[24,1,32,1],[33,1,34,1],[35,1,43,1],[44,1,47,1],[77,0,77,1]]}
[]
[]
["Titre du projet :",null,null,null,"Date:"]
["Référence:",null,null,null,"Plan de financement du requérant :",0]
["AIDE demandée :",null,null,null,"Plan de financement total :",0]
[]
["Les parties grisées sont obligatoires!"]
[]
[null,null,null,"DEPENSES DU PRODUCTEUR LUXEMBOURGEOIS"]
[null,null,null," Dépenses au Luxembourg + Prestations sous contrat luxembourgeois","Dépenses à l'étranger + Prestations étrangères","TOTAL\nLuxembourg"]
["1. Droits artistiques & développement",null,null,{"$f":"SUM(D13:D21)","v":0},{"$f":"SUM(E13:E21)","v":0},{"$f":"SUM(D11,E11)","v":0}]
[]
[null,"11.","Sujet",null,null,{"$f":"SUM(D13,E13)","v":0}]
[null,"12.","Adaptations - Dialogues - Storyboard",null,null,0]
[null,"13.","Droits d'auteur réalisation/showrunner",null,null,0]
[null,"14.","Droits musicaux",null,null,0]
[null,"15.","Droits divers",null,null,0]
[null,"16.","Traductions",null,null,0]
[null,"17.","Frais sur manuscrits",null,null,0]
[null,"18.","Frais préliminaires et développement",null,null,0]
[null,"19.","Agents littéraires et conseils",null,null,0]
[]
["2. Personnel",null,null,{"$f":"SUM(D25:D53)","v":0},{"$f":"SUM(E25:E53)","v":0},{"$f":"SUM(D23,E23)","v":0}]
[]
[null,"20. Equipe animation","201. Scénarimage / storyboard / animatique",null,null,{"$f":"SUM(D25,E25)","v":0}]
[null,null,"202. Décors (design & modelisation)",null,null,{"$f":"SUM(D26,E26)","v":0}]
[null,null,"203. Personnages (design & modelisation)",null,null,0]
[null,null,"204. Lay out",null,null,0]
[null,null,"205. Animation 2D & 3D",null,null,0]
[null,null,"206. VFX",null,null,0]
[null,null,"207. Traçage / numérisation / compositing",null,null,0]
[null,null,"208. Gouachage / colorisation / texturing",null,null,0]
[null,null,"209. Banc-titrage / vérification / rendering / lighting",null,null,0]
[null,"22. Réalisation","221. Réalisateurs techniciens",null,null,0]
[null,null,"222. Showrunners techniciens",null,null,0]
[null,"23. Equipe préparation et tournage","231. Direction - Administration",null,null,0]
[null,null,"232. Régie",null,null,0]
[null,null,"233. Mise en scène techniciens",null,null,0]
[null,null,"234. Conseillers spécialisés",null,null,0]
[null,null,"235. Prises de vues  ",null,null,0]
[null,null,"236. Machinerie-Electricité",null,null,0]
[null,null,"237. Son",null,null,0]
[null,null,"238. Costumes  ",null,null,0]
[null,null,"239. Maquillage - Coiffure",null,null,0]
[null,"24. Equipe décoration","241.Création",null,null,0]
[null,null,"242. Ameublement",null,null,0]
[null,null,"243. Accessoirisation ",null,null,0]
[null,null,"244. Exécution",null,null,0]
[null,"25.","Main-d'oeuvre décors",null,null,0]
[null,"26.","Montage et finitions",null,null,0]
[null,"27.","Personnel affecté aux effets visuels (VFX)",null,null,0]
[null,"28.","Divers",null,null,0]
[null,"29.","Agents artistiques",null,null,0]
[]
["3. Equipe artistique",null,null,{"$f":"SUM(D57:D65)","v":0},{"$f":"SUM(E57:E65)","v":0},{"$f":"SUM(D55,E55)","v":0}]
[]
[null,"31.","Rôles principaux et seconds rôles",null,null,{"$f":"SUM(D57,E57)","v":0}]
[null,"32.","Rôles secondaires",null,null,{"$f":"SUM(D58,E58)","v":0}]
[null,"33.","Petits rôles ",null,null,0]
[null,"34.","Autres artistes interprètes à l'image",null,null,0]
[null,"35.","Silhouettes, figurants, doublures",null,null,0]
[null,"36.","Personnels artistique après tournage",null,null,0]
[null,"37.","Personnel musique",null,null,0]
[null,"38.","Diverses prestations musique",null,null,0]
[null,"39.","Agents artistiques",null,null,0]
[]
["4. Charges Sociales",null,null,{"$f":"SUM(D69:D73)","v":0},{"$f":"SUM(E69:E73)","v":0},{"$f":"SUM(D67,E67)","v":0}]
[]
[null,"41.","Auteurs",null,null,{"$f":"SUM(D69,E69)","v":0}]
[null,"43.","Réalisateur technicien",null,null,{"$f":"SUM(D70,E70)","v":0}]
[null,"44.","Equipe technique",null,null,0]
[null,"45.","Equipe artistique",null,null,0]
[null,"46.","Eléments de salaires annexes",null,null,0]
[]
[]
[]
[]
["Devis "]
[]
["Titre du film :",null,{"$f":"C3","v":0}]
["N° AFS (réservé FFL) :",null,{"$f":"C4","v":0}]
[]
[null,null,null,"au Luxembourg ","à l'étranger","TOTAL"]
["5. Décors-Costumes-Maquillage-Coiffure",null,null,{"$f":"SUM(D86:D94)","v":0},{"$f":"SUM(E86:E94)","v":0},{"$f":"SUM(D84,E84)","v":0}]
[]
[null,"51.","Studio",null,null,{"$f":"SUM(D86,E86)","v":0}]
[null,"52.","Décors naturels",null,null,{"$f":"SUM(D87,E87)","v":0}]
[null,"53.","Aménagements décors",null,null,0]
[null,"54.","Meubles et accessoires",null,null,0]
[null,"55.","Animaux",null,null,0]
[null,"56.","Véhicules de jeux",null,null,0]
[null,"57.","Effets spéciaux et cascades",null,null,0]
[null,"58.","Costumes",null,null,0]
[null,"59.","Maquillage et coiffure",null,null,0]
[]
["6. Transports-Défraiements-Régie",null,null,{"$f":"SUM(D98:D106)","v":0},{"$f":"SUM(E98:E106)","v":0},{"$f":"SUM(D96,E96)","v":0}]
[]
[null,"61.","Transport avant tournage",null,null,{"$f":"SUM(D98,E98)","v":0}]
[null,"62.","Transport tournage",null,null,{"$f":"SUM(D99,E99)","v":0}]
[null,"63.","Repas et logement avant tournage",null,null,0]
[null,"64.","Repas et logement tournage",null,null,0]
[null,"65.","Repas et logement après tournage",null,null,0]
[null,"66.","Transport après tournage",null,null,0]
[null,"67.","Transitaires et douanes",null,null,0]
[null,"68.","Bureaux et frais afférents",null,null,0]
[null,"69.","Régie et divers",null,null,0]
[]
["7. Moyens Techniques",null,null,{"$f":"SUM(D110:D116)","v":0},{"$f":"SUM(E110:E116)","v":0},{"$f":"SUM(D108,E108)","v":0}]
[]
[null,"70. Matériel animation","701.  Equipement fabrication 2D et 3D",null,null,0]
[null,null,"702. Matériel informatique",null,null,0]
[null,"71.","Prises de vues",null,null,0]
[null,"73.","Machinerie",null,null,0]
[null,"74.","Eclairage",null,null,0]
[null,"75.","Son",null,null,0]
[null,"76.","Pellicules et supports",null,null,0]
[]
["8. Postproduction image et son",null,null,{"$f":"SUM(D120:D128)","v":0},{"$f":"SUM(E120:E128)","v":0},{"$f":"SUM(D118,E118)","v":0}]
[]
[null,"81.","Montage et sonorisation",null,null,{"$f":"SUM(D120,E120)","v":0}]
[null,"82.","Laboratoire argentique",null,null,{"$f":"SUM(D121,E121)","v":0}]
[null,"83.","Laboratoire numérique",null,null,0]
[null,"84.","Effets visuels numériques",null,null,0]
[null,"85.","Génériques et bandes annonces",null,null,0]
[null,"86.","Eléments de livraison",null,null,0]
[null,"87.","Sous-titrages et audiodescription",null,null,0]
[null,"88.","Frais photographiques",null,null,0]
[null,"89.","Conservations",null,null,0]
[]
["9. Assurances et Divers",null,null,{"$f":"SUM(D132:D135)","v":0},{"$f":"SUM(E132:E135)","v":0},{"$f":"SUM(D130,E130)","v":0}]
[]
[null,"91.","Assurances",null,null,{"$f":"SUM(D132,E132)","v":0}]
[null,"92.","Publicité, promotion et divers",null,null,{"$f":"SUM(D133,E133)","v":0}]
[null,"93.","Frais juridiques, divers et certification",null,null,0]
[null,"94.","Frais financiers",null,null,0]
[]
["Cout de fabrication",null,null,{"$f":"SUM(D130,D118,D108,D96,D84,D67,D55,D23,D11)","v":0},{"$f":"SUM(E130,E118,E108,E96,E84,E67,E55,E23,E11)","v":0},{"$f":"SUM(D137,E137)","v":0}]
[]
[null,"95.","Frais généraux ",null,null,{"$f":"SUM(D139,E139)","v":0}]
[null,"96.","Emoluments Producteur",null,null,{"$f":"SUM(D140,E140)","v":0}]
[null,"97.","Imprévus",null,null,0]
[]
["TOTAL LUXEMBOURG",null,null,{"$f":"SUM(D137:D142)","v":0},{"$f":"SUM(E137:E142)","v":0},{"$f":"SUM(D143:E143)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[10,0,10,2],[0,0,0,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[6,0,6,5],[24,0,24,2],[26,0,26,2],[28,0,28,2],[37,0,37,2],[12,0,12,2],[14,0,14,2],[16,0,16,2],[18,0,18,2],[20,0,20,2],[22,0,22,2]]}
[]
[]
["Titre du projet :",{"$f":"Sheet1!C3","v":0},null,null,"Date:",{"$f":"Sheet1!F3","v":"00:00:00"}]
["N° AFS :",{"$f":"Sheet1!C4","v":0},null,null,"Plan de financement du requérant :",{"$f":"Sheet1!F4","v":0}]
["AFS demandée :",{"$f":"Sheet1!C5","v":0},null,null,"Plan de financement total :",{"$f":"Sheet1!F5","v":0}]
[]
["Les parties grisées sont obligatoires!"]
[]
[null,null,null,"Dépenses du producteur Luxembourgeois","Dépenses du/des coproducteur(s) étranger(s)","TOTAL"]
[]
["1. Droits artistiques & développement",null,null,{"$f":"Sheet1!F11","v":0},null,{"$f":"D11+E11","v":0}]
[]
["2. Personnel",null,null,{"$f":"Sheet1!F23","v":0},null,{"$f":"D13+E13","v":0}]
[]
["3. Equipe artistique",null,null,{"$f":"Sheet1!F55","v":0},null,{"$f":"D15+E15","v":0}]
[]
["4. Charges Sociales",null,null,{"$f":"Sheet1!F67","v":0},null,{"$f":"D17+E17","v":0}]
[]
["5. Décors-Costumes-Maquillage-Coiffure",null,null,{"$f":"Sheet1!F84","v":0},null,{"$f":"D19+E19","v":0}]
[]
["6. Transports-Défraiements-Régie",null,null,{"$f":"Sheet1!F96","v":0},null,{"$f":"D21+E21","v":0}]
[]
["7. Moyens Techniques",null,null,{"$f":"Sheet1!F108","v":0},null,{"$f":"D23+E23","v":0}]
[]
["8. Postproduction image et son",null,null,{"$f":"Sheet1!F118","v":0},null,{"$f":"D25+E25","v":0}]
[]
["9. Assurances et Divers",null,null,{"$f":"Sheet1!F130","v":0},null,{"$f":"D27+E27","v":0}]
[]
["Cout de fabrication",null,null,{"$f":"SUM(D11,D13,D15,D17,D19,D21,D23,D25,D27)","v":0},0,{"$f":"SUM(F11,F13,F15,F17,F19,F21,F23,F25,F27)","v":0}]
[]
["95.","Frais Généraux",null,{"$f":"Sheet1!D139","v":0},null,{"$f":"$D$31+$E$31","v":0}]
[null,null,null,{"$f":"$D$31/$F$4","v":{"$error":"#DIV/0!"}},null,{"$f":"$F$31/$F$5","v":{"$error":"#DIV/0!"}}]
["96.","Emoluments Producteur",null,{"$f":"Sheet1!D140","v":0},null,{"$f":"$D$33+$E$33","v":0}]
[null,null,null,{"$f":"$D$33/$F$4","v":{"$error":"#DIV/0!"}},null,{"$f":"$F$33/$F$5","v":{"$error":"#DIV/0!"}}]
["97.","Imprévus",null,{"$f":"Sheet1!D141","v":0},null,{"$f":"$D$35+$E$35","v":0}]
[null,null,null,{"$f":"$D$35/$D$29","v":{"$error":"#DIV/0!"}},null,{"$f":"$F$35/$F$29","v":{"$error":"#DIV/0!"}}]
[]
["BUDGET TOTAL",null,null,{"$f":"SUM($D$29,$D$31,$D$33,$D$35)","v":0},{"$f":"SUM($E$29,$E$31,$E$33,$E$35)","v":0},{"$f":"SUM($F$29,$F$31,$F$33,$F$35)","v":0}]