{"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":77,"n_cols":12,"rows_kept":77,"merged":[[0,0,2,0],[0,1,0,5],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,5,34,5],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,5,36,5],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[39,0,40,0],[39,1,40,1],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,5,40,5],[41,0,42,0],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[43,0,44,0],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[43,5,44,5],[45,0,46,0],[45,1,46,1],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[47,0,48,0],[47,1,48,1],[47,2,48,2],[47,3,48,3],[47,4,48,4],[47,5,48,5],[49,0,50,0],[49,1,50,1],[49,2,50,2],[49,3,50,3],[49,4,50,4],[49,5,50,5],[51,0,52,0],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[55,0,56,0],[55,1,56,1],[55,2,56,2],[55,3,56,3],[55,4,56,4],[55,5,56,5],[57,0,58,0],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[59,0,60,0],[59,1,60,1],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,60,5],[61,0,62,0],[61,1,62,1],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[63,0,64,0],[63,1,64,1],[63,2,64,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[65,0,66,0],[65,1,66,1],[65,2,66,2],[65,3,66,3],[65,4,66,4],[65,5,66,5],[67,0,68,0],[67,1,68,1],[67,2,68,2],[67,3,68,3],[67,4,68,4],[67,5,68,5],[69,0,70,0],[69,1,70,1],[69,2,70,2],[69,3,70,3],[69,4,70,4],[69,5,70,5],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5]],"flags":["formulas_cached_only"]}
["年度別","科目",{"$nulls":4},"以前年度轉入數\n(1)","減免(註銷)數\n(2)","本月實現數","截至本月止\n累計實現數(3)","調整數\n(4)","尚未執行數\n(5)=(1)-(2)-(3)+(4)"]
[null,"款","項","目","節","代號及名稱","應收數","應收數","應收數","應收數","應收數","應收數"]
[{"$nulls":6},"保留數","保留數","保留數","保留數","保留數","保留數"]
["100","08",null,null,"","補助收入",{"v":37141803,"d":"37,141,803"},"-","-",{"v":33757803,"d":"33,757,803"},"-",{"v":3384000,"d":"3,384,000"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[null,null,"01",null,"","ˉ上級政府補助收入",{"v":37141803,"d":"37,141,803"},"-","-",{"v":33757803,"d":"33,757,803"},"-",{"v":3384000,"d":"3,384,000"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入",{"v":37141803,"d":"37,141,803"},"-","-",{"v":33757803,"d":"33,757,803"},"-",{"v":3384000,"d":"3,384,000"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":4},"","小計",{"v":37141803,"d":"37,141,803"},"-","-",{"v":33757803,"d":"33,757,803"},"-",{"v":3384000,"d":"3,384,000"}]
[{"$nulls":6},"-","-","-","-","-","-"]
["101","08",null,null,"","補助收入",{"v":25248388,"d":"25,248,388"},"-","-",{"v":25248388,"d":"25,248,388"},"-","-"]
[{"$nulls":6},"-","-","-","-","-","-"]
[null,null,"01",null,"","ˉ上級政府補助收入",{"v":25248388,"d":"25,248,388"},"-","-",{"v":25248388,"d":"25,248,388"},"-","-"]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入",{"v":25248388,"d":"25,248,388"},"-","-",{"v":25248388,"d":"25,248,388"},"-","-"]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":4},"","小計",{"v":25248388,"d":"25,248,388"},"-","-",{"v":25248388,"d":"25,248,388"},"-","-"]
[{"$nulls":6},"-","-","-","-","-","-"]
["102","08",null,null,"","補助收入",{"v":50626260,"d":"50,626,260"},"-","-",{"v":6471284,"d":"6,471,284"},"-",{"v":44154976,"d":"44,154,976"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[null,null,"01",null,"","ˉ上級政府補助收入",{"v":50626260,"d":"50,626,260"},"-","-",{"v":6471284,"d":"6,471,284"},"-",{"v":44154976,"d":"44,154,976"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入",{"v":50626260,"d":"50,626,260"},"-","-",{"v":6471284,"d":"6,471,284"},"-",{"v":44154976,"d":"44,154,976"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":4},"","小計",{"v":50626260,"d":"50,626,260"},"-","-",{"v":6471284,"d":"6,471,284"},"-",{"v":44154976,"d":"44,154,976"}]
[{"$nulls":6},"-","-","-","-","-","-"]
["104","08",null,null,"","補助收入",{"v":539825,"d":"539,825"},"-","-","-","-",{"v":539825,"d":"539,825"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[null,null,"01",null,"","ˉ上級政府補助收入",{"v":539825,"d":"539,825"},"-","-","-","-",{"v":539825,"d":"539,825"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入",{"v":539825,"d":"539,825"},"-","-","-","-",{"v":539825,"d":"539,825"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":4},"","小計",{"v":539825,"d":"539,825"},"-","-","-","-",{"v":539825,"d":"539,825"}]
[{"$nulls":6},"-","-","-","-","-","-"]
["105","08",null,null,"","補助收入",{"v":50402671,"d":"50,402,671"},"-",{"v":11124850,"d":"11,124,850"},{"v":20411263,"d":"20,411,263"},"-",{"v":29991408,"d":"29,991,408"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[null,null,"01",null,"","ˉ上級政府補助收入",{"v":50402671,"d":"50,402,671"},"-",{"v":11124850,"d":"11,124,850"},{"v":20411263,"d":"20,411,263"},"-",{"v":29991408,"d":"29,991,408"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入",{"v":50402671,"d":"50,402,671"},"-",{"v":11124850,"d":"11,124,850"},{"v":20411263,"d":"20,411,263"},"-",{"v":29991408,"d":"29,991,408"}]
[{"$nulls":6},"-","-","-","-","-","-"]
[{"$nulls":4},"","小計",{"v":50402671,"d":"50,402,671"},"-",{"v":11124850,"d":"11,124,850"},{"v":20411263,"d":"20,411,263"},"-",{"v":29991408,"d":"29,991,408"}]
[{"$nulls":6},"-","-","-","-","-","-"]
["106","08",null,null,"","補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":19114000,"d":"19,114,000"},"-","-",{"v":10314200,"d":"10,314,200"},"-",{"v":8799800,"d":"8,799,800"}]
[null,null,"01",null,"","ˉ上級政府補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":19114000,"d":"19,114,000"},"-","-",{"v":10314200,"d":"10,314,200"},"-",{"v":8799800,"d":"8,799,800"}]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":19114000,"d":"19,114,000"},"-","-",{"v":10314200,"d":"10,314,200"},"-",{"v":8799800,"d":"8,799,800"}]
[{"$nulls":4},"","小計","-","-","-","-","-","-"]
[{"$nulls":6},{"v":19114000,"d":"19,114,000"},"-","-",{"v":10314200,"d":"10,314,200"},"-",{"v":8799800,"d":"8,799,800"}]
["107","08",null,null,"","補助及協助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":75221652,"d":"75,221,652"},"-",{"v":3693319,"d":"3,693,319"},{"v":12770842,"d":"12,770,842"},"-",{"v":62450810,"d":"62,450,810"}]
[null,null,"01",null,"","ˉ上級政府補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":75221652,"d":"75,221,652"},"-",{"v":3693319,"d":"3,693,319"},{"v":12770842,"d":"12,770,842"},"-",{"v":62450810,"d":"62,450,810"}]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":75221652,"d":"75,221,652"},"-",{"v":3693319,"d":"3,693,319"},{"v":12770842,"d":"12,770,842"},"-",{"v":62450810,"d":"62,450,810"}]
[{"$nulls":4},"","小計","-","-","-","-","-","-"]
[{"$nulls":6},{"v":75221652,"d":"75,221,652"},"-",{"v":3693319,"d":"3,693,319"},{"v":12770842,"d":"12,770,842"},"-",{"v":62450810,"d":"62,450,810"}]
["108","03",null,null,"","罰款及賠償收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":300000,"d":"300,000"},"-",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},"-","-"]
[null,null,"01",null,"","ˉ罰金罰鍰及怠金","-","-","-","-","-","-"]
[{"$nulls":6},{"v":300000,"d":"300,000"},"-",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},"-","-"]
[{"$nulls":3},"01","","ˉˉ罰金罰鍰","-","-","-","-","-","-"]
[{"$nulls":6},{"v":300000,"d":"300,000"},"-",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},"-","-"]
["108","08",null,null,"","補助及協助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":6131552,"d":"6,131,552"},"-","-",{"v":521125,"d":"521,125"},"-",{"v":5610427,"d":"5,610,427"}]
[null,null,"01",null,"","ˉ上級政府補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":6131552,"d":"6,131,552"},"-","-",{"v":521125,"d":"521,125"},"-",{"v":5610427,"d":"5,610,427"}]
[{"$nulls":3},"02","","ˉˉ計畫型補助收入","-","-","-","-","-","-"]
[{"$nulls":6},{"v":6131552,"d":"6,131,552"},"-","-",{"v":521125,"d":"521,125"},"-",{"v":5610427,"d":"5,610,427"}]
[{"$nulls":4},"","小計","-","-","-","-","-","-"]
[{"$nulls":6},{"v":6431552,"d":"6,431,552"},"-",{"v":300000,"d":"300,000"},{"v":821125,"d":"821,125"},"-",{"v":5610427,"d":"5,610,427"}]
[{"$nulls":4},"","經常門合計",{"v":163958947,"d":"163,958,947"},"-",{"v":11124850,"d":"11,124,850"},{"v":85888738,"d":"85,888,738"},"-",{"v":78070209,"d":"78,070,209"}]
[{"$nulls":6},{"v":100767204,"d":"100,767,204"},"-",{"v":3993319,"d":"3,993,319"},{"v":23906167,"d":"23,906,167"},"-",{"v":76861037,"d":"76,861,037"}]
[{"$nulls":4},"","總計",{"v":163958947,"d":"163,958,947"},"-",{"v":11124850,"d":"11,124,850"},{"v":85888738,"d":"85,888,738"},"-",{"v":78070209,"d":"78,070,209"}]
[{"$nulls":6},{"v":100767204,"d":"100,767,204"},"-",{"v":3993319,"d":"3,993,319"},{"v":23906167,"d":"23,906,167"},"-",{"v":76861037,"d":"76,861,037"}]