{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["附表1","附表2"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附表1","index":0,"n_rows":137,"n_cols":11,"rows_kept":137,"merged":[[0,0,0,4],[0,5,0,7],[0,8,4,8],[0,10,2,10],[1,0,4,0],[1,1,4,1],[1,2,4,2],[1,3,4,3],[1,4,4,4],[1,7,4,7],[3,9,4,9],[3,10,4,10],[5,0,8,0],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,8,4],[5,7,8,7],[5,8,8,8],[5,10,6,10],[7,9,8,9],[7,10,8,10],[9,0,12,0],[9,1,12,1],[9,2,12,2],[9,3,12,3],[9,4,12,4],[9,7,12,7],[9,8,12,8],[9,10,10,10],[11,9,12,9],[11,10,12,10],[13,0,16,0],[13,1,16,1],[13,2,16,2],[13,3,16,3],[13,4,16,4],[13,7,16,7],[13,8,16,8],[13,10,14,10],[15,9,16,9],[15,10,16,10],[17,0,20,0],[17,1,20,1],[17,2,20,2],[17,3,20,3],[17,4,20,4],[17,7,20,7],[17,8,20,8],[17,10,18,10],[19,9,20,9],[19,10,20,10],[21,0,24,0],[21,1,24,1],[21,2,24,2],[21,3,24,3],[21,4,24,4],[21,7,24,7],[21,8,24,8],[21,10,22,10],[23,9,24,9],[23,10,24,10],[25,0,28,0],[25,1,28,1],[25,2,28,2],[25,3,28,3],[25,4,28,4],[25,7,28,7],[25,8,28,8],[25,10,26,10],[27,9,28,9],[27,10,28,10],[29,0,32,0],[29,1,32,1],[29,2,32,2],[29,3,32,3],[29,4,32,4],[29,7,32,7],[29,8,32,8],[29,10,30,10],[31,9,32,9],[31,10,32,10],[33,0,36,0],[33,1,36,1],[33,2,36,2],[33,3,36,3],[33,4,36,4],[33,7,36,7],[33,8,36,8],[33,10,34,10],[35,9,36,9],[35,10,36,10],[37,0,40,0],[37,1,40,1],[37,2,40,2],[37,3,40,3],[37,4,40,4],[37,7,40,7],[37,8,40,8],[37,10,38,10],[39,9,40,9],[39,10,40,10],[41,0,44,0],[41,1,44,1],[41,2,44,2],[41,3,44,3],[41,4,44,4],[41,7,44,7],[41,8,44,8],[41,10,42,10],[43,9,44,9],[43,10,44,10],[45,0,48,0],[45,1,48,1],[45,2,48,2],[45,3,48,3],[45,4,48,4],[45,7,48,7],[45,8,48,8],[45,10,46,10],[47,9,48,9],[47,10,48,10],[49,0,52,0],[49,1,52,1],[49,2,52,2],[49,3,52,3],[49,4,52,4],[49,7,52,7],[49,8,52,8],[49,10,50,10],[51,9,52,9],[51,10,52,10],[53,0,56,0],[53,1,56,1],[53,2,56,2],[53,3,56,3],[53,4,56,4],[53,7,56,7],[53,8,56,8],[53,10,54,10],[55,9,56,9],[55,10,56,10],[57,0,60,0],[57,1,60,1],[57,2,60,2],[57,3,60,3],[57,4,60,4],[57,7,60,7],[57,8,60,8],[57,10,58,10],[59,9,60,9],[59,10,60,10],[61,0,64,0],[61,1,64,1],[61,2,64,2],[61,3,64,3],[61,4,64,4],[61,7,64,7],[61,8,64,8],[61,10,62,10],[63,9,64,9],[63,10,64,10],[65,0,68,0],[65,1,68,1],[65,2,68,2],[65,3,68,3],[65,4,68,4],[65,7,68,7],[65,8,68,8],[65,10,66,10],[67,9,68,9],[67,10,68,10],[69,0,72,0],[69,1,72,1],[69,2,72,2],[69,3,72,3],[69,4,72,4],[69,7,72,7],[69,8,72,8],[69,10,70,10],[71,9,72,9],[71,10,72,10],[73,0,76,0],[73,1,76,1],[73,2,76,2],[73,3,76,3],[73,4,76,4],[73,7,76,7],[73,8,76,8],[73,10,74,10],[75,9,76,9],[75,10,76,10],[77,0,80,0],[77,1,80,1],[77,2,80,2],[77,3,80,3],[77,4,80,4],[77,7,80,7],[77,8,80,8],[77,10,78,10],[79,9,80,9],[79,10,80,10],[81,0,84,0],[81,1,84,1],[81,2,84,2],[81,3,84,3],[81,4,84,4],[81,7,84,7],[81,8,84,8],[81,10,82,10],[83,9,84,9],[83,10,84,10],[85,0,88,0],[85,1,88,1],[85,2,88,2],[85,3,88,3],[85,4,88,4],[85,7,88,7],[85,8,88,8],[85,10,86,10],[87,9,88,9],[87,10,88,10],[89,0,92,0],[89,1,92,1],[89,2,92,2],[89,3,92,3],[89,4,92,4],[89,7,92,7],[89,8,92,8],[89,10,90,10],[91,9,92,9],[91,10,92,10],[93,0,96,0],[93,1,96,1],[93,2,96,2],[93,3,96,3],[93,4,96,4],[93,7,96,7],[93,8,96,8],[93,10,94,10],[95,9,96,9],[95,10,96,10],[97,0,100,0],[97,1,100,1],[97,2,100,2],[97,3,100,3],[97,4,100,4],[97,7,100,7],[97,8,100,8],[97,10,98,10],[99,9,100,9],[99,10,100,10],[101,0,104,0],[101,1,104,1],[101,2,104,2],[101,3,104,3],[101,4,104,4],[101,7,104,7],[101,8,104,8],[101,10,102,10],[103,9,104,9],[103,10,104,10],[105,0,108,0],[105,1,108,1],[105,2,108,2],[105,3,108,3],[105,4,108,4],[105,7,108,7],[105,8,108,8],[105,10,106,10],[107,9,108,9],[107,10,108,10],[109,0,112,0],[109,1,112,1],[109,2,112,2],[109,3,112,3],[109,4,112,4],[109,7,112,7],[109,8,112,8],[109,10,110,10],[111,9,112,9],[111,10,112,10],[113,0,116,0],[113,1,116,1],[113,2,116,2],[113,3,116,3],[113,4,116,4],[113,7,116,7],[113,8,116,8],[113,10,114,10],[115,9,116,9],[115,10,116,10],[117,0,120,0],[117,1,120,1],[117,2,120,2],[117,3,120,3],[117,4,120,4],[117,7,120,7],[117,8,120,8],[117,10,118,10],[119,9,120,9],[119,10,120,10],[121,0,124,0],[121,1,124,1],[121,2,124,2],[121,3,124,3],[121,4,124,4],[121,7,124,7],[121,8,124,8],[121,10,122,10],[123,9,124,9],[123,10,124,10],[125,0,128,0],[125,1,128,1],[125,2,128,2],[125,3,128,3],[125,4,128,4],[125,7,128,7],[125,8,128,8],[125,10,126,10],[127,9,128,9],[127,10,128,10],[129,0,132,0],[129,1,132,1],[129,2,132,2],[129,3,132,3],[129,4,132,4],[129,7,132,7],[129,8,132,8],[129,10,130,10],[131,9,132,9],[131,10,132,10],[133,0,136,0],[133,1,136,1],[133,2,136,2],[133,3,136,3],[133,4,136,4],[133,7,136,7],[133,8,136,8],[133,10,134,10],[135,9,136,9],[135,10,136,10]],"flags":["formulas_cached_only"]}
["科目",{"$nulls":4},"預算數",null,null,"截至本月止\n累計分配數\n(1)","執行數","執行較\n分配增減數\n(4)=(1)-(2)-(3)"]
["款","項","目","節","代號及名稱","原預算數","第二預備金","合計",null,"本月實現數"]
[{"$nulls":5},"追加(減)數","經費流用數",null,null,"截至本月止\n累計實現數(2)"]
[{"$nulls":5},"第一預備金","調整待遇準備",null,null,"應付數(3)","備註(預付款)"]
[{"$nulls":5},"各類員工\n待遇準備","預算調整數"]
["01","","","","一般行政",{"v":43841000,"d":"43,841,000"},"-",{"v":43841000,"d":"43,841,000"},{"v":31922000,"d":"31,922,000"},{"v":3010311,"d":"3,010,311"},{"v":4806183,"d":"4,806,183"}]
[{"$nulls":5},"-","-",null,null,{"v":27115817,"d":"27,115,817"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":30720,"d":"30,720"}]
[{"$nulls":5},"-","-"]
["","01","","","　行政管理",{"v":43841000,"d":"43,841,000"},"-",{"v":43841000,"d":"43,841,000"},{"v":31922000,"d":"31,922,000"},{"v":3010311,"d":"3,010,311"},{"v":4806183,"d":"4,806,183"}]
[{"$nulls":5},"-","-",null,null,{"v":27115817,"d":"27,115,817"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":30720,"d":"30,720"}]
[{"$nulls":5},"-","-"]
["","","01","","　　人員維持費",{"v":29878000,"d":"29,878,000"},"-",{"v":29878000,"d":"29,878,000"},{"v":21800000,"d":"21,800,000"},{"v":2075691,"d":"2,075,691"},{"v":1610765,"d":"1,610,765"}]
[{"$nulls":5},"-","-",null,null,{"v":20189235,"d":"20,189,235"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","10","　　　人事費",{"v":29878000,"d":"29,878,000"},"-",{"v":29878000,"d":"29,878,000"},{"v":21800000,"d":"21,800,000"},{"v":2075691,"d":"2,075,691"},{"v":1610765,"d":"1,610,765"}]
[{"$nulls":5},"-","-",null,null,{"v":20189235,"d":"20,189,235"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","02","","　　一般業務",{"v":13963000,"d":"13,963,000"},"-",{"v":13963000,"d":"13,963,000"},{"v":10122000,"d":"10,122,000"},{"v":934620,"d":"934,620"},{"v":3195418,"d":"3,195,418"}]
[{"$nulls":5},"-","-",null,null,{"v":6926582,"d":"6,926,582"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":30720,"d":"30,720"}]
[{"$nulls":5},"-","-"]
["","","","10","　　　人事費",{"v":4678000,"d":"4,678,000"},"-",{"v":4678000,"d":"4,678,000"},{"v":3380000,"d":"3,380,000"},{"v":295858,"d":"295,858"},{"v":441414,"d":"441,414"}]
[{"$nulls":5},"-","-",null,null,{"v":2938586,"d":"2,938,586"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","20","　　　業務費",{"v":9279000,"d":"9,279,000"},"-",{"v":9279000,"d":"9,279,000"},{"v":6738000,"d":"6,738,000"},{"v":638762,"d":"638,762"},{"v":2754004,"d":"2,754,004"}]
[{"$nulls":5},"-","-",null,null,{"v":3983996,"d":"3,983,996"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":30720,"d":"30,720"}]
[{"$nulls":5},"-","-"]
["","","","40","　　　獎補助費",{"v":6000,"d":"6,000"},"-",{"v":6000,"d":"6,000"},{"v":4000,"d":"4,000"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":4000,"d":"4,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["06","","","","文教活動",{"v":25523000,"d":"25,523,000"},"-",{"v":25523000,"d":"25,523,000"},{"v":15635000,"d":"15,635,000"},{"v":2897069,"d":"2,897,069"},{"v":5509104,"d":"5,509,104"}]
[{"$nulls":5},"-","-",null,null,{"v":10125896,"d":"10,125,896"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":62435,"d":"62,435"}]
[{"$nulls":5},"-","-"]
["","08","","","　有形文化資產維護",{"v":22893000,"d":"22,893,000"},"-",{"v":22893000,"d":"22,893,000"},{"v":13412000,"d":"13,412,000"},{"v":2471145,"d":"2,471,145"},{"v":4835020,"d":"4,835,020"}]
[{"$nulls":5},"-","-",null,null,{"v":8576980,"d":"8,576,980"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":62435,"d":"62,435"}]
[{"$nulls":5},"-","-"]
["","","","20","　　業務費",{"v":21178000,"d":"21,178,000"},"-",{"v":21178000,"d":"21,178,000"},{"v":12404000,"d":"12,404,000"},{"v":2471145,"d":"2,471,145"},{"v":4049393,"d":"4,049,393"}]
[{"$nulls":5},"-","-",null,null,{"v":8354607,"d":"8,354,607"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":62435,"d":"62,435"}]
[{"$nulls":5},"-","-"]
["","","","40","　　獎補助費",{"v":1715000,"d":"1,715,000"},"-",{"v":1715000,"d":"1,715,000"},{"v":1008000,"d":"1,008,000"},"-",{"v":785627,"d":"785,627"}]
[{"$nulls":5},"-","-",null,null,{"v":222373,"d":"222,373"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","09","","","　無形文化資產維護",{"v":2630000,"d":"2,630,000"},"-",{"v":2630000,"d":"2,630,000"},{"v":2223000,"d":"2,223,000"},{"v":425924,"d":"425,924"},{"v":674084,"d":"674,084"}]
[{"$nulls":5},"-","-",null,null,{"v":1548916,"d":"1,548,916"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","20","　　業務費",{"v":2630000,"d":"2,630,000"},"-",{"v":2630000,"d":"2,630,000"},{"v":2223000,"d":"2,223,000"},{"v":425924,"d":"425,924"},{"v":674084,"d":"674,084"}]
[{"$nulls":5},"-","-",null,null,{"v":1548916,"d":"1,548,916"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"經常門合計",{"v":69364000,"d":"69,364,000"},"-",{"v":69364000,"d":"69,364,000"},{"v":47557000,"d":"47,557,000"},{"v":5907380,"d":"5,907,380"},{"v":10315287,"d":"10,315,287"}]
[{"$nulls":5},"-","-",null,null,{"v":37241713,"d":"37,241,713"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":93155,"d":"93,155"}]
[{"$nulls":5},"-","-"]
["01","","","","一般行政",{"v":100000,"d":"100,000"},"-",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":100000,"d":"100,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　行政管理*",{"v":100000,"d":"100,000"},"-",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":100000,"d":"100,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","02","","　　一般業務*",{"v":100000,"d":"100,000"},"-",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":100000,"d":"100,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","30","　　　設備及投資*",{"v":100000,"d":"100,000"},"-",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":100000,"d":"100,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["90","","","","一般建築及設備",{"v":473043000,"d":"473,043,000"},"-",{"v":473043000,"d":"473,043,000"},{"v":123557000,"d":"123,557,000"},{"v":11407724,"d":"11,407,724"},{"v":69713870,"d":"69,713,870"}]
[{"$nulls":5},"-","-",null,null,{"v":53843130,"d":"53,843,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　一般建築及設備*",{"v":473043000,"d":"473,043,000"},"-",{"v":473043000,"d":"473,043,000"},{"v":123557000,"d":"123,557,000"},{"v":11407724,"d":"11,407,724"},{"v":69713870,"d":"69,713,870"}]
[{"$nulls":5},"-","-",null,null,{"v":53843130,"d":"53,843,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","30","　　設備及投資*",{"v":470973000,"d":"470,973,000"},"-",{"v":470973000,"d":"470,973,000"},{"v":122177000,"d":"122,177,000"},{"v":11407724,"d":"11,407,724"},{"v":68954870,"d":"68,954,870"}]
[{"$nulls":5},"-","-",null,null,{"v":53222130,"d":"53,222,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","40","　　獎補助費*",{"v":2070000,"d":"2,070,000"},"-",{"v":2070000,"d":"2,070,000"},{"v":1380000,"d":"1,380,000"},"-",{"v":759000,"d":"759,000"}]
[{"$nulls":5},"-","-",null,null,{"v":621000,"d":"621,000"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"資本門合計",{"v":473143000,"d":"473,143,000"},"-",{"v":473143000,"d":"473,143,000"},{"v":123657000,"d":"123,657,000"},{"v":11407724,"d":"11,407,724"},{"v":69713870,"d":"69,713,870"}]
[{"$nulls":5},"-","-",null,null,{"v":53943130,"d":"53,943,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"經資門合計",{"v":542507000,"d":"542,507,000"},"-",{"v":542507000,"d":"542,507,000"},{"v":171214000,"d":"171,214,000"},{"v":17315104,"d":"17,315,104"},{"v":80029157,"d":"80,029,157"}]
[{"$nulls":5},"-","-",null,null,{"v":91184843,"d":"91,184,843"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":93155,"d":"93,155"}]
[{"$nulls":5},"-","-"]
["09","","","","公務人員退休及撫卹給付",{"v":213120,"d":"213,120"},"-",{"v":213120,"d":"213,120"},{"v":213120,"d":"213,120"},{"v":26640,"d":"26,640"},"-"]
[{"$nulls":5},"-","-",null,null,{"v":213120,"d":"213,120"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　公務人員退休及撫卹給付",{"v":213120,"d":"213,120"},"-",{"v":213120,"d":"213,120"},{"v":213120,"d":"213,120"},{"v":26640,"d":"26,640"},"-"]
[{"$nulls":5},"-","-",null,null,{"v":213120,"d":"213,120"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","10","　　人事費",{"v":213120,"d":"213,120"},"-",{"v":213120,"d":"213,120"},{"v":213120,"d":"213,120"},{"v":26640,"d":"26,640"},"-"]
[{"$nulls":5},"-","-",null,null,{"v":213120,"d":"213,120"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["09","","","","公務人員各項補助及慰問金",{"v":42130,"d":"42,130"},"-",{"v":42130,"d":"42,130"},{"v":42130,"d":"42,130"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":42130,"d":"42,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　公務人員各項補助及慰問金",{"v":42130,"d":"42,130"},"-",{"v":42130,"d":"42,130"},{"v":42130,"d":"42,130"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":42130,"d":"42,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","10","　　人事費",{"v":42130,"d":"42,130"},"-",{"v":42130,"d":"42,130"},{"v":42130,"d":"42,130"},"-","-"]
[{"$nulls":5},"-","-",null,null,{"v":42130,"d":"42,130"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"統籌科目合計",{"v":255250,"d":"255,250"},"-",{"v":255250,"d":"255,250"},{"v":255250,"d":"255,250"},{"v":26640,"d":"26,640"},"-"]
[{"$nulls":5},"-","-",null,null,{"v":255250,"d":"255,250"}]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"總計",{"v":542762250,"d":"542,762,250"},"-",{"v":542762250,"d":"542,762,250"},{"v":171469250,"d":"171,469,250"},{"v":17341744,"d":"17,341,744"},{"v":80029157,"d":"80,029,157"}]
[{"$nulls":5},"-","-",null,null,{"v":91440093,"d":"91,440,093"}]
[{"$nulls":5},"-","-",null,null,"-",{"v":93155,"d":"93,155"}]
[{"$nulls":5},"-","-"]

{"sheet":"附表2","index":1,"n_rows":4,"n_cols":14,"rows_kept":4,"hidden":true,"merged":[[0,0,0,4],[0,5,0,9],[0,10,2,10],[0,11,0,12],[0,13,1,13],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,9,2,9],[1,12,2,12]],"flags":["formulas_cached_only"]}
["科目",{"$nulls":4},"預算數",{"$nulls":4},"截至本月止\n累計分配數\n(1)","執行數",null,"分配數餘額\n(4)=(1)-(2)-(3)"]
["款","項","目","節","代號及名稱","原預算數","第一預備金","經費流用數","調整待遇準備","合計",null,"本月實現數","應付數(3)"]
[{"$nulls":5},"追加(減)數","第二預備金","各類員工\n待遇準備","預算調整數",null,null,"截至本月止\n累計實現數(2)",null,"備註(預付款)"]
["_IIIDT1"]