{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["PLANILHA FINANCEIRA"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"PLANILHA FINANCEIRA","index":0,"n_rows":147,"n_cols":8,"rows_kept":147,"cut":false,"hidden":false,"merged":[[145,0,145,5],[146,0,146,5],[138,0,138,5],[140,0,140,7],[6,0,6,7],[13,1,13,6],[14,1,14,6],[15,0,15,1],[15,2,15,4],[4,0,4,7],[16,0,16,7],[50,0,50,5],[52,0,52,7],[1,1,1,7],[2,1,2,7]]}
[]
[null,"EDITAL BH NAS TELAS | FIQ GAMES - ETAPA II"]
[null,"PLANILHA ORÇAMENTÁRIA"]
[]
[]
["Título do projeto"]
[]
[]
["Modalidade (preenchimento obrigatório: assinale com \"X\" a opção correspondente)"]
["X","Fundo Municipal de Cultura (Fundo)"]
[null,"Incentivo Fiscal (IF)"]
[]
["Financiamento do Projeto (preenchimento obrigatório: assinale com \"X\" a opção correspondente)"]
[null,"O projeto será totalmente financiado com recursos do FSA (observado o limite/teto previsto em Edital)."]
[null,"O projeto terá outras fontes de custeio, além do FSA, tendo em vista que o orçamento total ultrapassa o limite/teto previsto em Edital. Nesse caso, será obrigatório o preenchimento da última coluna da planilha e o somatório desta deverá observar o limite do Edital."]
[]
["FASE I - PROTÓTIPO DE GAME MÓBILE "]
["ORDEM","DESPESA","DETALHAMENTO DA DESPESA","UNIDADE","QTDE.","VALOR UNITÁRIO","VALOR TOTAL DA DESPESA","VALOR DA DESPESA CUSTEADO PELO EDITAL (FSA)"]
[null,null,null,null,null,null,{"$f":"E19*F19","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["TOTAL FASE I - PROTÓTIPO DE GAME MÓBILE ",null,null,null,null,null,{"$f":"SUM(G19:G50)","v":0},{"$f":"SUM(H19:H50)","v":0}]
[]
["FASE II - DESENVOLVIMENTO DE GAME MOBILE"]
["ORDEM","DESPESA","DETALHAMENTO DA DESPESA","UNIDADE","QTDE.","VALOR UNITÁRIO","VALOR TOTAL DA DESPESA","VALOR DA DESPESA CUSTEADO PELO EDITAL (FSA)"]
[null,null,null,null,null,null,{"$f":"E55*F55","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"E91*F91","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"E127*F127","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["TOTAL FASE II - DESENVOLVIMENTO DE GAME MOBILE",null,null,null,null,null,{"$f":"SUM(G55:G138)","v":0},{"$f":"SUM(H55:H138)","v":0}]
[]
["RESUMO FINANCEIRO "]
[]
[]
["A - Valor parcial",null,null,null,null,null,{"$f":"G51+G139","v":0}]
["A - Valor da despesa custeada pelo FSA",null,null,null,null,null,{"$f":"IF(A14=\"x\",G144,SUM(H51,H139))","v":0}]
["B - Valor da despesa custeada por recursos de outras fontes",null,null,null,null,null,{"$f":"G144-G145","v":0}]
["Valor total do projeto (A + B)",null,null,null,null,null,{"$f":"G145+G146","v":0}]