{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":10,"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[39,10,40,10],[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],[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],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,6,36,6],[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],[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],[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],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,6,28,6],[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],[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],[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],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,6,20,6],[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],[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],[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],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,6,12,6],[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],[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],[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],[1,4,2,4],[0,5,0,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,6,4,6],[1,6,2,6],[0,7,2,7],[1,9,2,9],[0,8,0,9],[0,10,2,10],[0,0,0,4],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3]],"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,"","ˉ04100000000\nˉ罰款及賠償收入",1462000,1462000,682000,13503,"-",-141216]
[{"$nulls":5},"-",null,null,540784]
[null,"03",null,"","ˉˉ04101010300\nˉˉ賠償收入",1462000,1462000,682000,13503,"-",-141216]
[{"$nulls":5},"-",null,null,540784]
[null,null,"01","","ˉˉˉ04101010301\nˉˉˉ一般賠償收入",1462000,1462000,682000,13503,"-",-141216]
[{"$nulls":5},"-",null,null,540784]
["05",null,null,"","ˉ05100000000\nˉ規費收入",93483000,93483000,63090000,6985341,"-",-13536219]
[{"$nulls":5},"-",null,null,49553781]
[null,"03",null,"","ˉˉ05101010300\nˉˉ使用規費收入",93483000,93483000,63090000,6985341,"-",-13536219]
[{"$nulls":5},"-",null,null,49553781]
[null,null,"06","","ˉˉˉ05101010306\nˉˉˉ場地設施使用費",93483000,93483000,63090000,6985341,"-",-13536219]
[{"$nulls":5},"-",null,null,49553781]
["07",null,null,"","ˉ07100000000\nˉ財產收入",79512000,79512000,66655000,6476038,"-",6529499]
[{"$nulls":5},"-",null,null,73184499]
[null,"01",null,"","ˉˉ07101010100\nˉˉ財產孳息",79412000,79412000,66605000,6476038,"-",6526514]
[{"$nulls":5},"-",null,null,73131514]
[null,null,"01","","ˉˉˉ07101010101\nˉˉˉ利息收入","-","-","-","-","-",18]
[{"$nulls":5},"-",null,null,18]
[null,null,"02","","ˉˉˉ07101010102\nˉˉˉ權利金",46717000,46717000,36266000,6134127,"-",6644202]
[{"$nulls":5},"-",null,null,42910202]
[null,null,"03","","ˉˉˉ07101010103\nˉˉˉ租金收入",32695000,32695000,30339000,341911,"-",-117706]
[{"$nulls":5},"-",null,null,30221294]
[null,"05",null,"","ˉˉ07101010500\nˉˉ廢舊物資售價",100000,100000,50000,"-","-",2985]
[{"$nulls":5},"-",null,null,52985]
[null,null,"01","","ˉˉˉ07101010501\nˉˉˉ廢舊物資售價",100000,100000,50000,"-","-",2985]
[{"$nulls":5},"-",null,null,52985]
["12",null,null,"","ˉ12100000000\nˉ其他收入",115000,115000,60000,"-","-",3397]
[{"$nulls":5},"-",null,null,63397]
[null,"02",null,"","ˉˉ12101010200\nˉˉ雜項收入",115000,115000,60000,"-","-",3397]
[{"$nulls":5},"-",null,null,63397]
[null,null,"01","","ˉˉˉ12101010201\nˉˉˉ收回以前年度歲出","-","-","-","-","-",1597]
[{"$nulls":5},"-",null,null,1597]
[null,null,"10","","ˉˉˉ12101010210\nˉˉˉ其他雜項收入",115000,115000,60000,"-","-",1800]
[{"$nulls":5},"-",null,null,61800]
[null,null,null,"","經常門合計",174572000,174572000,130487000,13474882,"-",-7144539]
[{"$nulls":5},"-",null,null,123342461]
[null,null,null,"","總計",174572000,174572000,130487000,13474882,"-",-7144539]
[{"$nulls":5},"-",null,null,123342461]