{"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":179765301,"d":"179,765,301"},"負債",{"v":219538306,"d":"219,538,306"}]
["　流動資產",{"v":179765301,"d":"179,765,301"},"　流動負債",{"v":219538306,"d":"219,538,306"}]
["　　現金",{"v":99716519,"d":"99,716,519"},"　　應付款項",{"v":119721787,"d":"119,721,787"}]
["　　　專戶存款",{"v":99516519,"d":"99,516,519"},"　　　應付帳款",{"v":28186,"d":"28,186"}]
["　　　零用金",{"v":200000,"d":"200,000"},"　　　其他應付款",{"v":119693601,"d":"119,693,601"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},"　　預收其他政府款",{"v":300000,"d":"300,000"}]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},"　　　預收其他政府款",{"v":300000,"d":"300,000"}]
["　　應收其他政府款",{"v":71127856,"d":"71,127,856"},"　　存入保證金",{"v":15371353,"d":"15,371,353"}]
["　　　應收其他政府款",{"v":71127856,"d":"71,127,856"},"　　　存入保證金",{"v":15371353,"d":"15,371,353"}]
["　　預付款",{"v":93155,"d":"93,155"},"　　應付代收款",{"v":82476952,"d":"82,476,952"}]
["　　　預付款",{"v":93155,"d":"93,155"},"　　　應付代收款",{"v":82476952,"d":"82,476,952"}]
["　　存出保證金",{"v":27971,"d":"27,971"},"　　應付保管款",{"v":1668214,"d":"1,668,214"}]
["　　　存出保證金",{"v":27971,"d":"27,971"},"　　　應付保管款",{"v":1668214,"d":"1,668,214"}]
["","","淨資產",{"v":-39773005,"d":"-39,773,005"}]
["","","　資產負債淨額",{"v":-39773005,"d":"-39,773,005"}]
["","","　　資產負債淨額",{"v":-39773005,"d":"-39,773,005"}]
["","","　　　資產負債淨額",{"v":-39773005,"d":"-39,773,005"}]
{"$rows_empty":17}
["合　　　　計","179,765,301","合　　　　計","179,765,301"]
["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","110,306,447","應付保證品","110,306,447"]
["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":179765301,"d":"179,765,301"},{"v":167319979,"d":"167,319,979"},{"v":12445322,"d":"12,445,322"},"負債",{"v":219538306,"d":"219,538,306"},{"v":206829728,"d":"206,829,728"},{"v":12708578,"d":"12,708,578"}]
["　流動資產",{"v":179765301,"d":"179,765,301"},{"v":167319979,"d":"167,319,979"},{"v":12445322,"d":"12,445,322"},"　流動負債",{"v":219538306,"d":"219,538,306"},{"v":206829728,"d":"206,829,728"},{"v":12708578,"d":"12,708,578"}]
["　　現金",{"v":99716519,"d":"99,716,519"},{"v":86626947,"d":"86,626,947"},{"v":13089572,"d":"13,089,572"},"　　應付款項",{"v":119721787,"d":"119,721,787"},{"v":120102781,"d":"120,102,781"},{"v":-380994,"d":"-380,994"}]
["　　　專戶存款",{"v":99516519,"d":"99,516,519"},{"v":86426947,"d":"86,426,947"},{"v":13089572,"d":"13,089,572"},"　　　應付帳款",{"v":28186,"d":"28,186"},{"v":128986,"d":"128,986"},{"v":-100800,"d":"-100,800"}]
["　　　零用金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,"　　　其他應付款",{"v":119693601,"d":"119,693,601"},{"v":119973795,"d":"119,973,795"},{"v":-280194,"d":"-280,194"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　預收其他政府款",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　　預收其他政府款",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]
["　　應收其他政府款",{"v":71127856,"d":"71,127,856"},{"v":71833995,"d":"71,833,995"},{"v":-706139,"d":"-706,139"},"　　存入保證金",{"v":15371353,"d":"15,371,353"},{"v":23868993,"d":"23,868,993"},{"v":-8497640,"d":"-8,497,640"}]
["　　　應收其他政府款",{"v":71127856,"d":"71,127,856"},{"v":71833995,"d":"71,833,995"},{"v":-706139,"d":"-706,139"},"　　　存入保證金",{"v":15371353,"d":"15,371,353"},{"v":23868993,"d":"23,868,993"},{"v":-8497640,"d":"-8,497,640"}]
["　　預付款",{"v":93155,"d":"93,155"},{"v":31266,"d":"31,266"},{"v":61889,"d":"61,889"},"　　應付代收款",{"v":82476952,"d":"82,476,952"},{"v":60903576,"d":"60,903,576"},{"v":21573376,"d":"21,573,376"}]
["　　　預付款",{"v":93155,"d":"93,155"},{"v":31266,"d":"31,266"},{"v":61889,"d":"61,889"},"　　　應付代收款",{"v":82476952,"d":"82,476,952"},{"v":60903576,"d":"60,903,576"},{"v":21573376,"d":"21,573,376"}]
["　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　　應付保管款",{"v":1668214,"d":"1,668,214"},{"v":1654378,"d":"1,654,378"},{"v":13836,"d":"13,836"}]
["　　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　　　應付保管款",{"v":1668214,"d":"1,668,214"},{"v":1654378,"d":"1,654,378"},{"v":13836,"d":"13,836"}]
["","","","","淨資產",{"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]
["","","","","　　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
{"$rows_empty":17}
["合　　　　計","179,765,301","167,319,979","12,445,322","合　　　　計","187,047,851","174,339,273","12,708,578"]
["備      註",{"$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","110,306,447","96,537,712","13,768,735","應付保證品","110,306,447","96,537,712","13,768,735"]
["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":179765301,"d":"179,765,301"},{"v":167319979,"d":"167,319,979"},{"v":12445322,"d":"12,445,322"},"負債",{"v":219538306,"d":"219,538,306"},{"v":206829728,"d":"206,829,728"},{"v":12708578,"d":"12,708,578"}]
["　流動資產",{"v":179765301,"d":"179,765,301"},{"v":167319979,"d":"167,319,979"},{"v":12445322,"d":"12,445,322"},"　流動負債",{"v":219538306,"d":"219,538,306"},{"v":206829728,"d":"206,829,728"},{"v":12708578,"d":"12,708,578"}]
["　　現金",{"v":99716519,"d":"99,716,519"},{"v":86626947,"d":"86,626,947"},{"v":13089572,"d":"13,089,572"},"　　應付款項",{"v":119721787,"d":"119,721,787"},{"v":120102781,"d":"120,102,781"},{"v":-380994,"d":"-380,994"}]
["　　　專戶存款",{"v":99516519,"d":"99,516,519"},{"v":86426947,"d":"86,426,947"},{"v":13089572,"d":"13,089,572"},"　　　應付帳款",{"v":28186,"d":"28,186"},{"v":128986,"d":"128,986"},{"v":-100800,"d":"-100,800"}]
["　　　零用金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,"　　　其他應付款",{"v":119693601,"d":"119,693,601"},{"v":119973795,"d":"119,973,795"},{"v":-280194,"d":"-280,194"}]
["　　應收款項",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　預收其他政府款",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]
["　　　其他應收款",{"v":8799800,"d":"8,799,800"},{"v":8799800,"d":"8,799,800"},0,"　　　預收其他政府款",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]
["　　應收其他政府款",{"v":71127856,"d":"71,127,856"},{"v":71833995,"d":"71,833,995"},{"v":-706139,"d":"-706,139"},"　　存入保證金",{"v":15371353,"d":"15,371,353"},{"v":23868993,"d":"23,868,993"},{"v":-8497640,"d":"-8,497,640"}]
["　　　應收其他政府款",{"v":71127856,"d":"71,127,856"},{"v":71833995,"d":"71,833,995"},{"v":-706139,"d":"-706,139"},"　　　存入保證金",{"v":15371353,"d":"15,371,353"},{"v":23868993,"d":"23,868,993"},{"v":-8497640,"d":"-8,497,640"}]
["　　預付款",{"v":93155,"d":"93,155"},{"v":31266,"d":"31,266"},{"v":61889,"d":"61,889"},"　　應付代收款",{"v":82476952,"d":"82,476,952"},{"v":60903576,"d":"60,903,576"},{"v":21573376,"d":"21,573,376"}]
["　　　預付款",{"v":93155,"d":"93,155"},{"v":31266,"d":"31,266"},{"v":61889,"d":"61,889"},"　　　應付代收款",{"v":82476952,"d":"82,476,952"},{"v":60903576,"d":"60,903,576"},{"v":21573376,"d":"21,573,376"}]
["　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　　應付保管款",{"v":1668214,"d":"1,668,214"},{"v":1654378,"d":"1,654,378"},{"v":13836,"d":"13,836"}]
["　　　存出保證金",{"v":27971,"d":"27,971"},{"v":27971,"d":"27,971"},0,"　　　應付保管款",{"v":1668214,"d":"1,668,214"},{"v":1654378,"d":"1,654,378"},{"v":13836,"d":"13,836"}]
["支出",{"v":365696697,"d":"365,696,697"},{"v":325852055,"d":"325,852,055"},{"v":39844642,"d":"39,844,642"},"淨資產",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　支出",{"v":365696697,"d":"365,696,697"},{"v":325852055,"d":"325,852,055"},{"v":39844642,"d":"39,844,642"},"　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":161775806,"d":"161,775,806"},{"v":159752192,"d":"159,752,192"},{"v":2023614,"d":"2,023,614"},"　　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":161775806,"d":"161,775,806"},{"v":159752192,"d":"159,752,192"},{"v":2023614,"d":"2,023,614"},"　　　資產負債淨額",{"v":-32490455,"d":"-32,490,455"},{"v":-32490455,"d":"-32,490,455"},0]
["　　人事支出",{"v":23383071,"d":"23,383,071"},{"v":20984882,"d":"20,984,882"},{"v":2398189,"d":"2,398,189"},"收入",{"v":358414147,"d":"358,414,147"},{"v":318832761,"d":"318,832,761"},{"v":39581386,"d":"39,581,386"}]
["　　　人事支出",{"v":23383071,"d":"23,383,071"},{"v":20984882,"d":"20,984,882"},{"v":2398189,"d":"2,398,189"},"　收入",{"v":358414147,"d":"358,414,147"},{"v":318832761,"d":"318,832,761"},{"v":39581386,"d":"39,581,386"}]
["　　業務支出",{"v":22543306,"d":"22,543,306"},{"v":18801355,"d":"18,801,355"},{"v":3741951,"d":"3,741,951"},"　　公庫撥入數",{"v":300083632,"d":"300,083,632"},{"v":261819721,"d":"261,819,721"},{"v":38263911,"d":"38,263,911"}]
["　　　業務支出",{"v":22543306,"d":"22,543,306"},{"v":18801355,"d":"18,801,355"},{"v":3741951,"d":"3,741,951"},"　　　公庫撥入數",{"v":300083632,"d":"300,083,632"},{"v":261819721,"d":"261,819,721"},{"v":38263911,"d":"38,263,911"}]
["　　設備及投資支出",{"v":156264139,"d":"156,264,139"},{"v":124708040,"d":"124,708,040"},{"v":31556099,"d":"31,556,099"},"　　罰款及賠償收入",{"v":819453,"d":"819,453"},{"v":664203,"d":"664,203"},{"v":155250,"d":"155,250"}]
["　　　增購財產支出",{"v":156264139,"d":"156,264,139"},{"v":124708040,"d":"124,708,040"},{"v":31556099,"d":"31,556,099"},"　　　罰款及賠償收入",{"v":819453,"d":"819,453"},{"v":664203,"d":"664,203"},{"v":155250,"d":"155,250"}]
["　　獎補助支出",{"v":1730375,"d":"1,730,375"},{"v":1605586,"d":"1,605,586"},{"v":124789,"d":"124,789"},"　　財產收入",{"v":3239854,"d":"3,239,854"},{"v":3197008,"d":"3,197,008"},{"v":42846,"d":"42,846"}]
["　　　其他獎補捐助",{"v":1730375,"d":"1,730,375"},{"v":1605586,"d":"1,605,586"},{"v":124789,"d":"124,789"},"　　　財產孳息收入",{"v":3219557,"d":"3,219,557"},{"v":3181811,"d":"3,181,811"},{"v":37746,"d":"37,746"}]
["預算控制",{"v":1395042279,"d":"1,395,042,279"},{"v":1395015639,"d":"1,395,015,639"},{"v":26640,"d":"26,640"},"　　　廢舊物資售價收入",{"v":20297,"d":"20,297"},{"v":15197,"d":"15,197"},{"v":5100,"d":"5,100"}]
["　預算控制",{"v":1395042279,"d":"1,395,042,279"},{"v":1395015639,"d":"1,395,015,639"},{"v":26640,"d":"26,640"},"　　補助及協助收入",{"v":53601295,"d":"53,601,295"},{"v":52481916,"d":"52,481,916"},{"v":1119379,"d":"1,119,379"}]
["　　收入預算數",{"v":371346000,"d":"371,346,000"},{"v":371774000,"d":"371,774,000"},{"v":-428000,"d":"-428,000"},"　　　補助收入",{"v":53601295,"d":"53,601,295"},{"v":52481916,"d":"52,481,916"},{"v":1119379,"d":"1,119,379"}]
["　　　收入預算數",{"v":371346000,"d":"371,346,000"},{"v":371774000,"d":"371,774,000"},{"v":-428000,"d":"-428,000"},"　　其他收入",{"v":669913,"d":"669,913"},{"v":669913,"d":"669,913"},0]
["　　收入分配數",{"v":9656000,"d":"9,656,000"},{"v":9228000,"d":"9,228,000"},{"v":428000,"d":"428,000"},"　　　其他收入",{"v":669913,"d":"669,913"},{"v":669913,"d":"669,913"},0]
["　　　收入分配數",{"v":9656000,"d":"9,656,000"},{"v":9228000,"d":"9,228,000"},{"v":428000,"d":"428,000"},"預算控制",{"v":1395042279,"d":"1,395,042,279"},{"v":1395015639,"d":"1,395,015,639"},{"v":26640,"d":"26,640"}]
["　　收入保留待實現數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0,"　預算控制",{"v":1395042279,"d":"1,395,042,279"},{"v":1395015639,"d":"1,395,015,639"},{"v":26640,"d":"26,640"}]
["　　　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":371293000,"d":"371,293,000"},{"v":383657000,"d":"383,657,000"},{"v":-12364000,"d":"-12,364,000"}]
["　　支出保留數",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0,"　　　支出預算數",{"v":371293000,"d":"371,293,000"},{"v":383657000,"d":"383,657,000"},{"v":-12364000,"d":"-12,364,000"}]
["　　　支出保留數",{"v":395851456,"d":"395,851,456"},{"v":395851456,"d":"395,851,456"},0,"　　支出分配數",{"v":171469250,"d":"171,469,250"},{"v":159078610,"d":"159,078,610"},{"v":12390640,"d":"12,390,640"}]
["　　預計撥入數",{"v":542762250,"d":"542,762,250"},{"v":542735610,"d":"542,735,610"},{"v":26640,"d":"26,640"},"　　　支出分配數",{"v":171469250,"d":"171,469,250"},{"v":159078610,"d":"159,078,610"},{"v":12390640,"d":"12,390,640"}]
["　　　預計撥入數",{"v":542762250,"d":"542,762,250"},{"v":542735610,"d":"542,735,610"},{"v":26640,"d":"26,640"},"　　收入保留數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0]
["","","","","　　　收入保留數",{"v":75426573,"d":"75,426,573"},{"v":75426573,"d":"75,426,573"},0]
["","","","","　　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]
{"$rows_empty":32}
["合　　　　計","1,940,504,277","1,888,187,673","52,316,604","合　　　　計","1,940,504,277","1,888,187,673","52,316,604"]
["備      註",{"$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","110,306,447","96,537,712","13,768,735","應付保證品","110,306,447","96,537,712","13,768,735"]
["債權憑證","1","1","-","待抵銷債權憑證","1","1","-"]