{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","附表1","附表2"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":43,"n_cols":4,"rows_kept":43,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3]],"flags":["formulas_cached_only"]}
["科      　目　      名      　稱","金               額","科　      目　      名　      稱","金               額"]
[]
[]
["資產",{"v":180619539,"d":"180,619,539"},"負債",{"v":236632230,"d":"236,632,230"}]
["　流動資產",{"v":180619539,"d":"180,619,539"},"　流動負債",{"v":236632230,"d":"236,632,230"}]
["　　現金",{"v":93621673,"d":"93,621,673"},"　　應付款項",{"v":143210557,"d":"143,210,557"}]
["　　　專戶存款",{"v":93421673,"d":"93,421,673"},"　　　應付帳款",{"v":5367116,"d":"5,367,116"}]
["　　　零用金",{"v":200000,"d":"200,000"},"　　　其他應付款",{"v":137843441,"d":"137,843,441"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},"　　存入保證金",{"v":15120614,"d":"15,120,614"}]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},"　　　存入保證金",{"v":15120614,"d":"15,120,614"}]
["　　應收其他政府款",{"v":78070209,"d":"78,070,209"},"　　應付代收款",{"v":76655338,"d":"76,655,338"}]
["　　　應收其他政府款",{"v":78070209,"d":"78,070,209"},"　　　應付代收款",{"v":76655338,"d":"76,655,338"}]
["　　預付款",{"v":99886,"d":"99,886"},"　　應付保管款",{"v":1645721,"d":"1,645,721"}]
["　　　預付款",{"v":99886,"d":"99,886"},"　　　應付保管款",{"v":1645721,"d":"1,645,721"}]
["　　存出保證金",{"v":27971,"d":"27,971"},"淨資產",{"v":-56012691,"d":"-56,012,691"}]
["　　　存出保證金",{"v":27971,"d":"27,971"},"　資產負債淨額",{"v":-56012691,"d":"-56,012,691"}]
["","","　　資產負債淨額",{"v":-56012691,"d":"-56,012,691"}]
["","","　　　資產負債淨額",{"v":-56012691,"d":"-56,012,691"}]
{"$rows_empty":19}
["合　　　　計","180,619,539","合　　　　計","180,619,539"]
["備      註",null,"備      註"]
["保管有價證券","-","應付保管有價證券","-"]
["保管品","-","應付保管品","-"]
["保證品","102,356,204","應付保證品","102,356,204"]
["債權憑證","1","待抵銷債權憑證","1"]

{"sheet":"附表1","index":1,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[0,0,1,0],[0,1,0,3],[0,4,1,4],[0,5,0,7]],"flags":["formulas_cached_only"]}
["科　目　名　稱","金額",null,null,"科　目　名　稱","金額"]
[null,"本月","上月結存","增減數",null,"本月","上月結存","增減數"]
[]
["資產",{"v":180619539,"d":"180,619,539"},{"v":196508925,"d":"196,508,925"},{"v":-15889386,"d":"-15,889,386"},"負債",{"v":236632230,"d":"236,632,230"},{"v":276777237,"d":"276,777,237"},{"v":-40145007,"d":"-40,145,007"}]
["　流動資產",{"v":180619539,"d":"180,619,539"},{"v":196508925,"d":"196,508,925"},{"v":-15889386,"d":"-15,889,386"},"　流動負債",{"v":236632230,"d":"236,632,230"},{"v":276777237,"d":"276,777,237"},{"v":-40145007,"d":"-40,145,007"}]
["　　現金",{"v":93621673,"d":"93,621,673"},{"v":97529826,"d":"97,529,826"},{"v":-3908153,"d":"-3,908,153"},"　　應付款項",{"v":143210557,"d":"143,210,557"},{"v":179447411,"d":"179,447,411"},{"v":-36236854,"d":"-36,236,854"}]
["　　　專戶存款",{"v":93421673,"d":"93,421,673"},{"v":97329826,"d":"97,329,826"},{"v":-3908153,"d":"-3,908,153"},"　　　應付帳款",{"v":5367116,"d":"5,367,116"},{"v":8559180,"d":"8,559,180"},{"v":-3192064,"d":"-3,192,064"}]
["　　　零用金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,"　　　其他應付款",{"v":137843441,"d":"137,843,441"},{"v":170888231,"d":"170,888,231"},{"v":-33044790,"d":"-33,044,790"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　存入保證金",{"v":15120614,"d":"15,120,614"},{"v":15120614,"d":"15,120,614"},0]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　　存入保證金",{"v":15120614,"d":"15,120,614"},{"v":15120614,"d":"15,120,614"},0]
["　　應收其他政府款",{"v":78070209,"d":"78,070,209"},{"v":89195059,"d":"89,195,059"},{"v":-11124850,"d":"-11,124,850"},"　　應付代收款",{"v":76655338,"d":"76,655,338"},{"v":80577371,"d":"80,577,371"},{"v":-3922033,"d":"-3,922,033"}]
["　　　應收其他政府款",{"v":78070209,"d":"78,070,209"},{"v":89195059,"d":"89,195,059"},{"v":-11124850,"d":"-11,124,850"},"　　　應付代收款",{"v":76655338,"d":"76,655,338"},{"v":80577371,"d":"80,577,371"},{"v":-3922033,"d":"-3,922,033"}]
["　　預付款",{"v":99886,"d":"99,886"},{"v":956269,"d":"956,269"},{"v":-856383,"d":"-856,383"},"　　應付保管款",{"v":1645721,"d":"1,645,721"},{"v":1631841,"d":"1,631,841"},{"v":13880,"d":"13,880"}]
["　　　預付款",{"v":99886,"d":"99,886"},{"v":956269,"d":"956,269"},{"v":-856383,"d":"-856,383"},"　　　應付保管款",{"v":1645721,"d":"1,645,721"},{"v":1631841,"d":"1,631,841"},{"v":13880,"d":"13,880"}]
["　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"淨資產",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["","","","","　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["","","","","　　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
{"$rows_empty":19}
["合　　　　計","180,619,539","196,508,925","-15,889,386","合　　　　計","204,141,775","244,286,782","-40,145,007"]
["備      註",{"$nulls":3},"備      註"]
["保管有價證券","-","-","-","應付保管有價證券","-","-","-"]
["保管品","-","-","-","應付保管品","-","-","-"]
["保證品","102,356,204","105,276,204","-2,920,000","應付保證品","102,356,204","105,276,204","-2,920,000"]
["債權憑證","1","1","-","待抵銷債權憑證","1","1","-"]

{"sheet":"附表2","index":2,"n_rows":83,"n_cols":8,"rows_kept":83,"merged":[[0,0,1,0],[0,1,0,3],[0,4,1,4],[0,5,0,7]],"flags":["formulas_cached_only"]}
["科　目　名　稱","金額",null,null,"科　目　名　稱","金額"]
[null,"本月","上月結存","增減數",null,"本月","上月結存","增減數"]
[]
["資產",{"v":180619539,"d":"180,619,539"},{"v":196508925,"d":"196,508,925"},{"v":-15889386,"d":"-15,889,386"},"負債",{"v":236632230,"d":"236,632,230"},{"v":276777237,"d":"276,777,237"},{"v":-40145007,"d":"-40,145,007"}]
["　流動資產",{"v":180619539,"d":"180,619,539"},{"v":196508925,"d":"196,508,925"},{"v":-15889386,"d":"-15,889,386"},"　流動負債",{"v":236632230,"d":"236,632,230"},{"v":276777237,"d":"276,777,237"},{"v":-40145007,"d":"-40,145,007"}]
["　　現金",{"v":93621673,"d":"93,621,673"},{"v":97529826,"d":"97,529,826"},{"v":-3908153,"d":"-3,908,153"},"　　應付款項",{"v":143210557,"d":"143,210,557"},{"v":179447411,"d":"179,447,411"},{"v":-36236854,"d":"-36,236,854"}]
["　　　專戶存款",{"v":93421673,"d":"93,421,673"},{"v":97329826,"d":"97,329,826"},{"v":-3908153,"d":"-3,908,153"},"　　　應付帳款",{"v":5367116,"d":"5,367,116"},{"v":8559180,"d":"8,559,180"},{"v":-3192064,"d":"-3,192,064"}]
["　　　零用金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,"　　　其他應付款",{"v":137843441,"d":"137,843,441"},{"v":170888231,"d":"170,888,231"},{"v":-33044790,"d":"-33,044,790"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　存入保證金",{"v":15120614,"d":"15,120,614"},{"v":15120614,"d":"15,120,614"},0]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　　存入保證金",{"v":15120614,"d":"15,120,614"},{"v":15120614,"d":"15,120,614"},0]
["　　應收其他政府款",{"v":78070209,"d":"78,070,209"},{"v":89195059,"d":"89,195,059"},{"v":-11124850,"d":"-11,124,850"},"　　應付代收款",{"v":76655338,"d":"76,655,338"},{"v":80577371,"d":"80,577,371"},{"v":-3922033,"d":"-3,922,033"}]
["　　　應收其他政府款",{"v":78070209,"d":"78,070,209"},{"v":89195059,"d":"89,195,059"},{"v":-11124850,"d":"-11,124,850"},"　　　應付代收款",{"v":76655338,"d":"76,655,338"},{"v":80577371,"d":"80,577,371"},{"v":-3922033,"d":"-3,922,033"}]
["　　預付款",{"v":99886,"d":"99,886"},{"v":956269,"d":"956,269"},{"v":-856383,"d":"-856,383"},"　　應付保管款",{"v":1645721,"d":"1,645,721"},{"v":1631841,"d":"1,631,841"},{"v":13880,"d":"13,880"}]
["　　　預付款",{"v":99886,"d":"99,886"},{"v":956269,"d":"956,269"},{"v":-856383,"d":"-856,383"},"　　　應付保管款",{"v":1645721,"d":"1,645,721"},{"v":1631841,"d":"1,631,841"},{"v":13880,"d":"13,880"}]
["　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"淨資產",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["支出",{"v":224262927,"d":"224,262,927"},{"v":183211108,"d":"183,211,108"},{"v":41051819,"d":"41,051,819"},"　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　支出",{"v":224262927,"d":"224,262,927"},{"v":183211108,"d":"183,211,108"},{"v":41051819,"d":"41,051,819"},"　　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　　繳付公庫數",{"v":140736150,"d":"140,736,150"},{"v":125611334,"d":"125,611,334"},{"v":15124816,"d":"15,124,816"},"收入",{"v":200740691,"d":"200,740,691"},{"v":135433251,"d":"135,433,251"},{"v":65307440,"d":"65,307,440"}]
["　　　繳付公庫數",{"v":140736150,"d":"140,736,150"},{"v":125611334,"d":"125,611,334"},{"v":15124816,"d":"15,124,816"},"　收入",{"v":200740691,"d":"200,740,691"},{"v":135433251,"d":"135,433,251"},{"v":65307440,"d":"65,307,440"}]
["　　人事支出",{"v":16321070,"d":"16,321,070"},{"v":12208830,"d":"12,208,830"},{"v":4112240,"d":"4,112,240"},"　　公庫撥入數",{"v":156207479,"d":"156,207,479"},{"v":94900005,"d":"94,900,005"},{"v":61307474,"d":"61,307,474"}]
["　　　人事支出",{"v":16321070,"d":"16,321,070"},{"v":12208830,"d":"12,208,830"},{"v":4112240,"d":"4,112,240"},"　　　公庫撥入數",{"v":156207479,"d":"156,207,479"},{"v":94900005,"d":"94,900,005"},{"v":61307474,"d":"61,307,474"}]
["　　業務支出",{"v":13561885,"d":"13,561,885"},{"v":9727168,"d":"9,727,168"},{"v":3834717,"d":"3,834,717"},"　　罰款及賠償收入",{"v":442603,"d":"442,603"},{"v":141973,"d":"141,973"},{"v":300630,"d":"300,630"}]
["　　　業務支出",{"v":13561885,"d":"13,561,885"},{"v":9727168,"d":"9,727,168"},{"v":3834717,"d":"3,834,717"},"　　　罰款及賠償收入",{"v":442603,"d":"442,603"},{"v":141973,"d":"141,973"},{"v":300630,"d":"300,630"}]
["　　設備及投資支出",{"v":53020822,"d":"53,020,822"},{"v":35040776,"d":"35,040,776"},{"v":17980046,"d":"17,980,046"},"　　財產收入",{"v":2965089,"d":"2,965,089"},{"v":2959072,"d":"2,959,072"},{"v":6017,"d":"6,017"}]
["　　　增購財產支出",{"v":53020822,"d":"53,020,822"},{"v":35040776,"d":"35,040,776"},{"v":17980046,"d":"17,980,046"},"　　　財產孳息收入",{"v":2960832,"d":"2,960,832"},{"v":2954832,"d":"2,954,832"},{"v":6000,"d":"6,000"}]
["　　獎補助支出",{"v":623000,"d":"623,000"},{"v":623000,"d":"623,000"},0,"　　　廢舊物資售價收入",{"v":4257,"d":"4,257"},{"v":4240,"d":"4,240"},17]
["　　　其他獎補捐助",{"v":623000,"d":"623,000"},{"v":623000,"d":"623,000"},0,"　　補助及協助收入",{"v":40925936,"d":"40,925,936"},{"v":37232617,"d":"37,232,617"},{"v":3693319,"d":"3,693,319"}]
["預算控制",{"v":1394935719,"d":"1,394,935,719"},{"v":1394893589,"d":"1,394,893,589"},{"v":42130,"d":"42,130"},"　　　補助收入",{"v":40925936,"d":"40,925,936"},{"v":37232617,"d":"37,232,617"},{"v":3693319,"d":"3,693,319"}]
["　預算控制",{"v":1394935719,"d":"1,394,935,719"},{"v":1394893589,"d":"1,394,893,589"},{"v":42130,"d":"42,130"},"　　其他收入",{"v":199584,"d":"199,584"},{"v":199584,"d":"199,584"},0]
["　　收入預算數",{"v":375207000,"d":"375,207,000"},{"v":375996000,"d":"375,996,000"},{"v":-789000,"d":"-789,000"},"　　　其他收入",{"v":199584,"d":"199,584"},{"v":199584,"d":"199,584"},0]
["　　　收入預算數",{"v":375207000,"d":"375,207,000"},{"v":375996000,"d":"375,996,000"},{"v":-789000,"d":"-789,000"},"預算控制",{"v":1394935719,"d":"1,394,935,719"},{"v":1394893589,"d":"1,394,893,589"},{"v":42130,"d":"42,130"}]
["　　收入分配數",{"v":5795000,"d":"5,795,000"},{"v":5006000,"d":"5,006,000"},{"v":789000,"d":"789,000"},"　預算控制",{"v":1394935719,"d":"1,394,935,719"},{"v":1394893589,"d":"1,394,893,589"},{"v":42130,"d":"42,130"}]
["　　　收入分配數",{"v":5795000,"d":"5,795,000"},{"v":5006000,"d":"5,006,000"},{"v":789000,"d":"789,000"},"　　支出預算數",{"v":418402000,"d":"418,402,000"},{"v":469057000,"d":"469,057,000"},{"v":-50655000,"d":"-50,655,000"}]
["　　收入保留待實現數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0,"　　　支出預算數",{"v":418402000,"d":"418,402,000"},{"v":469057000,"d":"469,057,000"},{"v":-50655000,"d":"-50,655,000"}]
["　　　收入保留待實現數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0,"　　支出分配數",{"v":124253690,"d":"124,253,690"},{"v":73556560,"d":"73,556,560"},{"v":50697130,"d":"50,697,130"}]
["　　支出保留數",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0,"　　　支出分配數",{"v":124253690,"d":"124,253,690"},{"v":73556560,"d":"73,556,560"},{"v":50697130,"d":"50,697,130"}]
["　　　支出保留數",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0,"　　收入保留數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0]
["　　預計撥入數",{"v":542655690,"d":"542,655,690"},{"v":542613560,"d":"542,613,560"},{"v":42130,"d":"42,130"},"　　　收入保留數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0]
["　　　預計撥入數",{"v":542655690,"d":"542,655,690"},{"v":542613560,"d":"542,613,560"},{"v":42130,"d":"42,130"},"　　支出保留數準備",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0]
["","","","","　　　支出保留數準備",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0]
["","","","","　　預計繳付數",{"v":381002000,"d":"381,002,000"},{"v":381002000,"d":"381,002,000"},0]
["","","","","　　　預計繳付數",{"v":381002000,"d":"381,002,000"},{"v":381002000,"d":"381,002,000"},0]
{"$rows_empty":34}
["合　　　　計","1,799,818,185","1,774,613,622","25,204,563","合　　　　計","1,799,818,185","1,774,613,622","25,204,563"]
["備      註",{"$nulls":3},"備      註"]
["保管有價證券","-","-","-","應付保管有價證券","-","-","-"]
["保管品","-","-","-","應付保管品","-","-","-"]
["保證品","102,356,204","105,276,204","-2,920,000","應付保證品","102,356,204","105,276,204","-2,920,000"]
["債權憑證","1","1","-","待抵銷債權憑證","1","1","-"]