{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["附表1","附表2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":12,"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":"附表1","index":0,"n_rows":97,"n_cols":11,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,5,0,7],[3,9,4,9],[3,10,4,10],[0,10,2,10],[0,8,4,8],[1,7,4,7],[0,0,0,4],[1,4,4,4],[1,3,4,3],[1,2,4,2],[1,1,4,1],[1,0,4,0],[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]],"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"]
["02","","","","一般行政",2507000,"-",2507000,2507000,149505,397363]
[{"$nulls":5},"-","-",null,null,2109637]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　一般行政",2507000,"-",2507000,2507000,149505,397363]
[{"$nulls":5},"-","-",null,null,2109637]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","01","　　人事費",2492000,"-",2492000,2492000,149505,390943]
[{"$nulls":5},"-","-",null,null,2101057]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","02","　　業務費",15000,"-",15000,15000,"-",6420]
[{"$nulls":5},"-","-",null,null,8580]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["03","","","","推展家庭教育",2076000,"-",2076000,2076000,331708,843076]
[{"$nulls":5},"-","-",null,null,1232924]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]
["","01","","","　推展家庭教育",2076000,"-",2076000,2076000,331708,843076]
[{"$nulls":5},"-","-",null,null,1232924]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]
["","","","01","　　人事費",647000,"-",647000,647000,49001,51704]
[{"$nulls":5},"-","-",null,null,595296]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","02","　　業務費",1347000,"-",1347000,1347000,282707,764952]
[{"$nulls":5},"-","-",null,null,582048]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]
["","","","04","　　獎補助費",82000,"-",82000,82000,"-",26420]
[{"$nulls":5},"-","-",null,null,55580]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"經常門合計",4583000,"-",4583000,4583000,481213,1240439]
[{"$nulls":5},"-","-",null,null,3342561]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]
["05","","","","一般建築及設備",25000,"-",25000,25000,"-",80]
[{"$nulls":5},"-","-",null,null,24920]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　一般建築及設備*",25000,"-",25000,25000,"-",80]
[{"$nulls":5},"-","-",null,null,24920]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","03","　　設備及投資*",25000,"-",25000,25000,"-",80]
[{"$nulls":5},"-","-",null,null,24920]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"資本門合計",25000,"-",25000,25000,"-",80]
[{"$nulls":5},"-","-",null,null,24920]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"經資門合計",4608000,"-",4608000,4608000,481213,1240519]
[{"$nulls":5},"-","-",null,null,3367481]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]
["01","","","","公教人員退休撫卹給付",51972,"-",51972,51972,4331,"-"]
[{"$nulls":5},"-","-",null,null,51972]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　公教人員退休撫卹給付",51972,"-",51972,51972,4331,"-"]
[{"$nulls":5},"-","-",null,null,51972]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","01","　　人事費",51972,"-",51972,51972,4331,"-"]
[{"$nulls":5},"-","-",null,null,51972]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["03","","","","公教人員各項補助",2000,"-",2000,2000,"-","-"]
[{"$nulls":5},"-","-",null,null,2000]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","01","","","　公教人員各項補助",2000,"-",2000,2000,"-","-"]
[{"$nulls":5},"-","-",null,null,2000]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
["","","","01","　　人事費",2000,"-",2000,2000,"-","-"]
[{"$nulls":5},"-","-",null,null,2000]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"統籌科目合計",53972,"-",53972,53972,4331,"-"]
[{"$nulls":5},"-","-",null,null,53972]
[{"$nulls":5},"-","-",null,null,"-","-"]
[{"$nulls":5},"-","-"]
[{"$nulls":4},"總計",4661972,"-",4661972,4661972,485544,1240519]
[{"$nulls":5},"-","-",null,null,3421453]
[{"$nulls":5},"-","-",null,null,"-",2054]
[{"$nulls":5},"-","-"]

{"sheet":"附表2","index":1,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,5,0,9],[1,12,2,12],[0,10,2,10],[0,11,0,12],[0,13,1,13],[0,0,0,4],[1,4,2,4],[1,3,2,3],[1,2,2,2],[1,1,2,1],[1,0,2,0],[1,9,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,9,4,9],[3,10,4,10],[3,12,4,12],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,9,6,9],[5,10,6,10],[5,12,6,12],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,9,8,9],[7,10,8,10],[7,12,8,12],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,9,10,9],[9,10,10,10],[9,12,10,12],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,9,12,9],[11,10,12,10],[11,12,12,12],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,9,14,9],[13,10,14,10],[13,12,14,12],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,9,16,9],[15,10,16,10],[15,12,16,12],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,9,18,9],[17,10,18,10],[17,12,18,12],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,9,20,9],[19,10,20,10],[19,12,20,12],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,9,22,9],[21,10,22,10],[21,12,22,12],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,9,24,9],[23,10,24,10],[23,12,24,12],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,9,26,9],[25,10,26,10],[25,12,26,12],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,9,28,9],[27,10,28,10],[27,12,28,12],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,9,30,9],[29,10,30,10],[29,12,30,12],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,9,32,9],[31,10,32,10],[31,12,32,12],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,9,34,9],[33,10,34,10],[33,12,34,12],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,9,36,9],[35,10,36,10],[35,12,36,12],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,9,38,9],[37,10,38,10],[37,12,38,12],[39,0,40,0],[39,1,40,1],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,9,40,9],[39,10,40,10],[39,12,40,12],[41,0,42,0],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[41,9,42,9],[41,10,42,10],[41,12,42,12],[43,0,44,0],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[43,9,44,9],[43,10,44,10],[43,12,44,12],[45,0,46,0],[45,1,46,1],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,9,46,9],[45,10,46,10],[45,12,46,12],[47,0,48,0],[47,1,48,1],[47,2,48,2],[47,3,48,3],[47,4,48,4],[47,9,48,9],[47,10,48,10],[47,12,48,12]],"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)"]
[{"$nulls":5},"追加(減)數","第二預備金","各類員工\n待遇準備","預算調整數",null,null,"截至本月止\n累計實現數(2)",null,"備註(預付款)"]
["02","","","","一般行政",2507000,"-","-","-",2507000,2507000,149505,"-",397363]
[{"$nulls":5},"-","-","-","-",null,null,2109637,null,"-"]
["","01","","","　一般行政",2507000,"-","-","-",2507000,2507000,149505,"-",397363]
[{"$nulls":5},"-","-","-","-",null,null,2109637,null,"-"]
["","","","01","　　人事費",2492000,"-","-","-",2492000,2492000,149505,"-",390943]
[{"$nulls":5},"-","-","-","-",null,null,2101057,null,"-"]
["","","","02","　　業務費",15000,"-","-","-",15000,15000,"-","-",6420]
[{"$nulls":5},"-","-","-","-",null,null,8580,null,"-"]
["03","","","","推展家庭教育",2076000,"-","-","-",2076000,2076000,331708,"-",843076]
[{"$nulls":5},"-","-","-","-",null,null,1232924,null,2054]
["","01","","","　推展家庭教育",2076000,"-","-","-",2076000,2076000,331708,"-",843076]
[{"$nulls":5},"-","-","-","-",null,null,1232924,null,2054]
["","","","01","　　人事費",647000,"-","-","-",647000,647000,49001,"-",51704]
[{"$nulls":5},"-","-","-","-",null,null,595296,null,"-"]
["","","","02","　　業務費",1347000,"-","-","-",1347000,1347000,282707,"-",764952]
[{"$nulls":5},"-","-","-","-",null,null,582048,null,2054]
["","","","04","　　獎補助費",82000,"-","-","-",82000,82000,"-","-",26420]
[{"$nulls":5},"-","-","-","-",null,null,55580,null,"-"]
[{"$nulls":4},"經常門合計",4583000,"-","-","-",4583000,4583000,481213,"-",1240439]
[{"$nulls":5},"-","-","-","-",null,null,3342561,null,2054]
["05","","","","一般建築及設備",25000,"-","-","-",25000,25000,"-","-",80]
[{"$nulls":5},"-","-","-","-",null,null,24920,null,"-"]
["","01","","","　一般建築及設備*",25000,"-","-","-",25000,25000,"-","-",80]
[{"$nulls":5},"-","-","-","-",null,null,24920,null,"-"]
["","","","03","　　設備及投資*",25000,"-","-","-",25000,25000,"-","-",80]
[{"$nulls":5},"-","-","-","-",null,null,24920,null,"-"]
[{"$nulls":4},"資本門合計",25000,"-","-","-",25000,25000,"-","-",80]
[{"$nulls":5},"-","-","-","-",null,null,24920,null,"-"]
[{"$nulls":4},"經資門合計",4608000,"-","-","-",4608000,4608000,481213,"-",1240519]
[{"$nulls":5},"-","-","-","-",null,null,3367481,null,2054]
["01","","","","公教人員退休撫卹給付",51972,"-","-","-",51972,51972,4331,"-","-"]
[{"$nulls":5},"-","-","-","-",null,null,51972,null,"-"]
["","01","","","　公教人員退休撫卹給付",51972,"-","-","-",51972,51972,4331,"-","-"]
[{"$nulls":5},"-","-","-","-",null,null,51972,null,"-"]
["","","","01","　　人事費",51972,"-","-","-",51972,51972,4331,"-","-"]
[{"$nulls":5},"-","-","-","-",null,null,51972,null,"-"]
["03","","","","公教人員各項補助",2000,"-","-","-",2000,2000,"-","-","-"]
[{"$nulls":5},"-","-","-","-",null,null,2000,null,"-"]
["","01","","","　公教人員各項補助",2000,"-","-","-",2000,2000,"-","-","-"]
[{"$nulls":5},"-","-","-","-",null,null,2000,null,"-"]
["","","","01","　　人事費",2000,"-","-","-",2000,2000,"-","-","-"]
[{"$nulls":5},"-","-","-","-",null,null,2000,null,"-"]
[{"$nulls":4},"統籌科目合計",53972,"-","-","-",53972,53972,4331,"-","-"]
[{"$nulls":5},"-","-","-","-",null,null,53972,null,"-"]
[{"$nulls":4},"總計",4661972,"-","-","-",4661972,4661972,485544,"-",1240519]
[{"$nulls":5},"-","-","-","-",null,null,3421453,null,2054]