{"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":190,"n_cols":8,"rows_kept":190,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[188,0,188,5],[189,0,189,5],[157,0,157,7],[181,0,181,5],[183,0,183,7],[155,0,155,5],[6,0,6,7],[13,1,13,6],[14,1,14,6],[15,0,15,1],[89,0,89,5],[131,0,131,7],[15,2,15,4],[129,0,129,5],[4,0,4,7],[16,0,16,7],[49,0,49,5],[51,0,51,7],[91,0,91,7]]}
[]
[null,"EDITAL BH NAS TELAS | DESENVOLVIMENTO, PRODUÇÃO, COMERCIALIZAÇÃO"]
[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."]
[]
["PRÉ-PRODUÇÃO"]
["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,{"$f":"E19*F19","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["TOTAL PRÉ-PRODUÇÃO",null,null,null,null,null,{"$f":"SUM(G19:G49)","v":0},{"$f":"SUM(H19:H49)","v":0}]
[]
["PRODUÇÃO"]
["ORDEM","DESPESA","DETALHAMENTO DA DESPESA","UNIDADE","QTDE.","VALOR UNITÁRIO","VALOR TOTAL DA DESPESA","VALOR DA DESPESA CUSTEADO PELO EDITAL (FSA)"]
[null,null,null,null,null,null,{"$f":"E54*F54","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]
["TOTAL PRODUÇÃO",null,null,null,null,null,{"$f":"SUM(G54:G89)","v":0},{"$f":"SUM(H54:H89)","v":0}]
[]
["PÓS-PRODUÇÃO"]
["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,{"$f":"E94*F94","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["TOTAL PÓS-PRODUÇÃO",null,null,null,null,null,{"$f":"SUM(G94:G129)","v":0},{"$f":"SUM(H94:H129)","v":0}]
[]
["DIVULGAÇÃO"]
["ORDEM","DESPESA","DETALHAMENTO DA DESPESA","UNIDADE","QTDE.","VALOR UNITÁRIO","VALOR TOTAL DA DESPESA","VALOR DA DESPESA CUSTEADO PELO EDITAL (FSA)"]
[null,null,null,null,null,null,{"$f":"E134*F134","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]
["TOTAL DIVULGAÇÃO",null,null,null,null,null,{"$f":"SUM(G134:G155)","v":0},{"$f":"SUM(H134:H155)","v":0}]
[]
["ADMINISTRAÇÃO "]
["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,{"$f":"E160*F160","v":0}]
[null,null,null,null,null,null,{"$f":"E161*F161","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]
["TOTAL ADMINISTRAÇÃO",null,null,null,null,null,{"$f":"SUM(G160:G181)","v":0},{"$f":"SUM(H160:H181)","v":0}]
[]
["RESUMO FINANCEIRO "]
[]
[]
["A - Valor parcial",null,null,null,null,null,{"$f":"G50+G90+G130+G156+G182","v":0}]
["A - Valor da despesa custeada pelo FSA",null,null,null,null,null,{"$f":"IF(A14=\"x\",G187,SUM(H50,H90,H130,H156,H182))","v":0}]
["B - Valor da despesa custeada por recursos de outras fontes",null,null,null,null,null,{"$f":"G187-G188","v":0}]
["Valor total do projeto (A + B)",null,null,null,null,null,{"$f":"G188+G189","v":0}]