{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["表單1-補助產學收支預估表","表單2-推廣收支預估表","表單3-其他收入預估表","表單4-財務收入估計表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表單1-補助產學收支預估表","index":0,"n_rows":27,"n_cols":18,"rows_kept":27,"merged":[[0,0,0,17],[1,0,1,17],[2,0,2,17],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,14],[3,15,3,17],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,14,6,14],[5,16,6,16],[5,17,6,17],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,14,8,14],[7,16,8,16],[7,17,8,17],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,14,10,14],[9,16,10,16],[9,17,10,17],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,14,12,14],[11,16,12,16],[11,17,12,17],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[13,6,14,6],[13,14,14,14],[13,16,14,16],[13,17,14,17],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,14,16,14],[15,16,16,16],[15,17,16,17],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,14,18,14],[17,16,18,16],[17,17,18,17],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,14,20,14],[19,16,20,16],[19,17,20,17],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,14,22,14],[21,16,22,16],[21,17,22,17],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6],[23,14,24,14],[23,16,24,16],[23,17,24,17]],"flags":["formulas_cached_only"]}
["佛   光   大   學 "]
[" 產學合作/補助收支預估表"]
["          114學年度             "]
["項次","申請\n單位","補助/合作\n單　　位","專　案\n名　稱","核定/申請中/預估","114學年度收入金額","114學年度配合款金額","114學年度支出金額",{"$nulls":7},"收支估計基礎說明"]
[{"$nulls":7},"分類","人事費","業務費","機械儀器設備","電腦軟體","管理費","小計","合 計","計畫總金額","計畫全程執行期限","說明"]
[1,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[2,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[3,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[4,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[5,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[6,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[7,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[8,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[9,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[10,{"$nulls":6},"補助款",{"$nulls":5},0,0]
[{"$nulls":7},"配合款",{"$nulls":5},0]
[]
["製    表：",{"$nulls":5},"單位主管：",{"$nulls":6},"一級主管："]

{"sheet":"表單2-推廣收支預估表","index":1,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["佛 光 大 學"]
["推廣教育收支預估表"]
["114學年度"]
["項次","創收單位","專案名稱","收入金額","支出金額",{"$nulls":3},"說明"]
[{"$nulls":4},"人事費","業務費","管理費","小計"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
["製    表：",{"$nulls":3},"單位主管：",null,null,"一級主管："]

{"sheet":"表單3-其他收入預估表","index":2,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]],"flags":["formulas_cached_only"]}
["佛   光   大   學 "]
[" 其他收入預估表"]
["          114學年度             "]
["製表單位：學務處、佛教學院、總務處、招生處、通識教育委員會、佛大會館、圖資處"]
[]
["項次","收  入  項    目","預估收入金額","估    計    基    礎"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"合        計",0]
[]
["製    表：",null,"單位主管：","一級主管："]

{"sheet":"表單4-財務收入估計表","index":3,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]],"flags":["formulas_cached_only"]}
["佛   光   大   學 "]
["財務收入預估表"]
["          114學年度             "]
["製表單位：總務處出納"]
["項次","收  入  項    目","預計收入金額","估    計    基    礎"]
[null,"基金收益",0]
[1]
[2]
[3]
[4]
[5]
[6]
[null,"利息收入",0]
[1]
[2]
[3]
[4]
[5]
[null,"合        計",0]
[]
["製    表：",null,"單位主管：","一級主管："]