{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["預算規劃表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"預算規劃表","index":0,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[0,0,0,8],[1,0,1,4],[1,5,1,8],[2,0,2,4],[2,5,2,8],[3,0,4,0],[3,1,4,1],[10,7,10,8],[11,7,11,8],[12,0,12,4],[13,0,13,4],[14,0,14,4],[14,5,14,6],[14,7,14,8],[15,0,15,8],[3,7,3,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8]]}
["110年度未來內容原型開發支持\n【預算規劃表】"]
["提案名稱"]
["代表申請單位"]
["預算科目","預算細目","單價(元)","單位數量","小計(元)","分攤金額",null,"備註"]
[{"$nulls":5},"自籌金額","申請支持經費之金額"]
[{"$nulls":4},{"$f":"C6*D6","v":0}]
[]
[]
[]
[]
[]
[]
["小計金額(自籌/申請支持經費)",{"$nulls":4},{"$f":"SUM(F6:F12)","v":0},0,"(≦$1,000,000)","（申請支持經費上限為新臺幣100萬元（含稅））"]
["經費比例(自籌/申請支持經費)",{"$nulls":4},{"$f":"F13/F15","v":"#VALUE!"},"#DIV/0!","(≦49%)","（申請支持經費之金額不得逾本提案計畫書總經費之49%）"]
["總計",{"$nulls":4},{"$f":"G13+H13","v":"#VALUE!"}]
["【備註說明】\n1. 本要點經費支持之項目不包含機械設備費用及本案作品行銷宣傳費用。但機械設備租賃費用不在此限。\n2. 提案者應有自籌經費配合，提案申請支持之經費，不得逾計畫總預算及實際總支總經費之 49%。\n3. 本表得視需要，自行延展、擴充、調整。\n4. 反灰處已設定公式，請勿更動。"]
[{"$nulls":7},"日期","2021.08.OO"]