{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":11,"rows_kept":45,"merged":[[0,0,0,4],[0,5,0,6],[0,7,2,7],[0,8,0,9],[0,10,2,10],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,6,2,6],[1,9,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,6,4,6],[3,7,4,7],[3,9,4,9],[3,10,4,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,10,6,10],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,6,8,6],[7,7,8,7],[7,9,8,9],[7,10,8,10],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,6,10,6],[9,7,10,7],[9,9,10,9],[9,10,10,10],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,6,12,6],[11,7,12,7],[11,9,12,9],[11,10,12,10],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,6,14,6],[13,7,14,7],[13,9,14,9],[13,10,14,10],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,6,16,6],[15,7,16,7],[15,9,16,9],[15,10,16,10],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,6,18,6],[17,7,18,7],[17,9,18,9],[17,10,18,10],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,6,20,6],[19,7,20,7],[19,9,20,9],[19,10,20,10],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,6,22,6],[21,7,22,7],[21,9,22,9],[21,10,22,10],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,6,24,6],[23,7,24,7],[23,9,24,9],[23,10,24,10],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,6,26,6],[25,7,26,7],[25,9,26,9],[25,10,26,10],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,6,28,6],[27,7,28,7],[27,9,28,9],[27,10,28,10],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,6,30,6],[29,7,30,7],[29,9,30,9],[29,10,30,10],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,6,32,6],[31,7,32,7],[31,9,32,9],[31,10,32,10],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,6,34,6],[33,7,34,7],[33,9,34,9],[33,10,34,10],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,6,36,6],[35,7,36,7],[35,9,36,9],[35,10,36,10],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,6,38,6],[37,7,38,7],[37,9,38,9],[37,10,38,10],[39,0,40,0],[39,1,40,1],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,6,40,6],[39,7,40,7],[39,9,40,9],[39,10,40,10],[41,0,42,0],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[41,6,42,6],[41,7,42,7],[41,9,42,9],[41,10,42,10],[43,0,44,0],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[43,6,44,6],[43,7,44,7],[43,9,44,9],[43,10,44,10]],"flags":["formulas_cached_only"]}
["科目",{"$nulls":4},"預算數",null,"截至本月止\n累計分配數\n(1)","執　　 行　　 數",null,"執行較\n分配增減數\n(4)=(2)+(3)-(1)\n"]
["款","項","目","節","代號及名稱","原預算數","合   計",null,"本月實現數","應  收  數\n(3)"]
[{"$nulls":5},"追加(減)數",null,null,"截至本月止\n累計實現數(2)"]
["04",null,null,"","ˉ罰款及賠償收入","-","-","-",{"v":10324,"d":"10,324"},"-",{"v":61824,"d":"61,824"}]
[{"$nulls":5},"-",null,null,{"v":61824,"d":"61,824"}]
[null,"03",null,"","ˉˉ賠償收入","-","-","-",{"v":10324,"d":"10,324"},"-",{"v":61824,"d":"61,824"}]
[{"$nulls":5},"-",null,null,{"v":61824,"d":"61,824"}]
[null,null,"01","","ˉˉˉ一般賠償收入","-","-","-",{"v":10324,"d":"10,324"},"-",{"v":61824,"d":"61,824"}]
[{"$nulls":5},"-",null,null,{"v":61824,"d":"61,824"}]
["05",null,null,"","ˉ規費收入",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},"-","-","-","-"]
[{"$nulls":5},"-",null,null,"-"]
[null,"03",null,"","ˉˉ使用規費收入",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},"-","-","-","-"]
[{"$nulls":5},"-",null,null,"-"]
[null,null,"07","","ˉˉˉ服務費",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},"-","-","-","-"]
[{"$nulls":5},"-",null,null,"-"]
["07",null,null,"","ˉ財產收入",{"v":4687000,"d":"4,687,000"},{"v":4687000,"d":"4,687,000"},{"v":4145000,"d":"4,145,000"},{"v":1890076,"d":"1,890,076"},"-",{"v":-2245649,"d":"-2,245,649"}]
[{"$nulls":5},"-",null,null,{"v":1899351,"d":"1,899,351"}]
[null,"01",null,"","ˉˉ財產孳息",{"v":4687000,"d":"4,687,000"},{"v":4687000,"d":"4,687,000"},{"v":4145000,"d":"4,145,000"},{"v":1889681,"d":"1,889,681"},"-",{"v":-2249319,"d":"-2,249,319"}]
[{"$nulls":5},"-",null,null,{"v":1895681,"d":"1,895,681"}]
[null,null,"01","","ˉˉˉ利息收入",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},"-","-","-","-"]
[{"$nulls":5},"-",null,null,"-"]
[null,null,"02","","ˉˉˉ權利金",{"v":1662000,"d":"1,662,000"},{"v":1662000,"d":"1,662,000"},{"v":1302000,"d":"1,302,000"},{"v":921000,"d":"921,000"},"-",{"v":-375000,"d":"-375,000"}]
[{"$nulls":5},"-",null,null,{"v":927000,"d":"927,000"}]
[null,null,"03","","ˉˉˉ租金收入",{"v":2965000,"d":"2,965,000"},{"v":2965000,"d":"2,965,000"},{"v":2843000,"d":"2,843,000"},{"v":968681,"d":"968,681"},"-",{"v":-1874319,"d":"-1,874,319"}]
[{"$nulls":5},"-",null,null,{"v":968681,"d":"968,681"}]
[null,"05",null,"","ˉˉ廢舊物資售價","-","-","-",395,"-",{"v":3670,"d":"3,670"}]
[{"$nulls":5},"-",null,null,{"v":3670,"d":"3,670"}]
[null,null,"01","","ˉˉˉ廢舊物資售價","-","-","-",395,"-",{"v":3670,"d":"3,670"}]
[{"$nulls":5},"-",null,null,{"v":3670,"d":"3,670"}]
["09",null,null,"","ˉ補助及協助收入",{"v":376265000,"d":"376,265,000"},{"v":376265000,"d":"376,265,000"},{"v":820000,"d":"820,000"},{"v":823500,"d":"823,500"},"-",{"v":26607238,"d":"26,607,238"}]
[{"$nulls":5},"-",null,null,{"v":27427238,"d":"27,427,238"}]
[null,"01",null,"","ˉˉ上級政府補助收入",{"v":376265000,"d":"376,265,000"},{"v":376265000,"d":"376,265,000"},{"v":820000,"d":"820,000"},{"v":823500,"d":"823,500"},"-",{"v":26607238,"d":"26,607,238"}]
[{"$nulls":5},"-",null,null,{"v":27427238,"d":"27,427,238"}]
[null,null,"02","","ˉˉˉ計畫型補助收入",{"v":376265000,"d":"376,265,000"},{"v":376265000,"d":"376,265,000"},{"v":820000,"d":"820,000"},{"v":823500,"d":"823,500"},"-",{"v":26607238,"d":"26,607,238"}]
[{"$nulls":5},"-",null,null,{"v":27427238,"d":"27,427,238"}]
["12",null,null,"","ˉ其他收入","-","-","-",{"v":199584,"d":"199,584"},"-",{"v":199584,"d":"199,584"}]
[{"$nulls":5},"-",null,null,{"v":199584,"d":"199,584"}]
[null,"02",null,"","ˉˉ雜項收入","-","-","-",{"v":199584,"d":"199,584"},"-",{"v":199584,"d":"199,584"}]
[{"$nulls":5},"-",null,null,{"v":199584,"d":"199,584"}]
[null,null,"01","","ˉˉˉ收回以前年度歲出","-","-","-",{"v":199584,"d":"199,584"},"-",{"v":199584,"d":"199,584"}]
[{"$nulls":5},"-",null,null,{"v":199584,"d":"199,584"}]
[{"$nulls":3},"","經常門合計",{"v":381002000,"d":"381,002,000"},{"v":381002000,"d":"381,002,000"},{"v":4965000,"d":"4,965,000"},{"v":2923484,"d":"2,923,484"},"-",{"v":24622997,"d":"24,622,997"}]
[{"$nulls":5},"-",null,null,{"v":29587997,"d":"29,587,997"}]
[{"$nulls":3},"","總計",{"v":381002000,"d":"381,002,000"},{"v":381002000,"d":"381,002,000"},{"v":4965000,"d":"4,965,000"},{"v":2923484,"d":"2,923,484"},"-",{"v":24622997,"d":"24,622,997"}]
[{"$nulls":5},"-",null,null,{"v":29587997,"d":"29,587,997"}]