{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["格式15(至元)","格式15(至角分)"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"格式15(至元)","index":0,"n_rows":74,"n_cols":10,"rows_kept":74,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[4,0,5,0],[4,1,4,3],[4,4,4,6],[4,7,4,9],[39,0,39,9],[40,0,41,0],[40,1,40,3],[40,4,40,6],[40,7,40,9]],"flags":["formulas_cached_only"]}
["　　　行政院公共工程委員會"]
["　　　 經費類經費賸餘明細表"]
["　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　中華民國 102 年 12 月 31 日　　　　    　　     　　 　 　　　　　　　　  　　　　　　　　　　　單位：新臺幣元"]
["以　 　前　 　年 　　度　 　部 　　分"]
["項　　　　　　目","待　　　納　　　庫　　　部　　　分",null,null,"押　　　金　　　部　　　分",null,null,"材　　　料　　　部　　　分"]
[null,"其　他","審　修","小　計","其　他","審　修","小　計","其　他","審　修","小　計"]
["一、經費賸餘－待納庫部分"]
["1.上年度結轉數",0,0,0]
["2.加：以前年度應付歲出款減免(註\n　　　銷)數內已向國庫領款部分",0,0,0]
["3.加：以前年度應付歲出保留款減免\n　　　(註銷)數內已向國庫領款部分",0,0,0]
["4.加：審計部修正以前年度決算減列\n　　　實現數及保 留已撥款部分",0,0,0]
["5.加：剔除經費以前年度部分",0,0,0]
["6.加：押金部分收回結轉數",0,0,0]
["7.加：材料部分領用結轉數",0,0,0]
["8.加：待納庫移入數",0,0,0]
["9.減：待納庫移出數",{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["10.減：本年度內解庫數",{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["11.減：待納庫註銷數",{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["12.等於年度終了尚未解庫數",0,0,0]
["二、經費賸餘－押金部分"]
["1.上年度結轉數",{"$nulls":3},0,0,0]
["2.加：增列以前年度押金部分",{"$nulls":3},0,0,0]
["3.減：註銷以前年度押金數",{"$nulls":3},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["4.加：保留庫款支付押金數",{"$nulls":3},0,0,0]
["5.減：押金收回轉待納庫數",{"$nulls":3},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["6.加：押金移入數",{"$nulls":3},0,0,0]
["7.減：押金移出數",{"$nulls":3},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["8.等於年度終了尚未解庫數",{"$nulls":3},0,0,0]
["三、經費賸餘－材料部分"]
["1.上年度結轉數",{"$nulls":6},0,0,0]
["2.加：增列以前年度材料部分",{"$nulls":6},0,0,0]
["3.減：註銷以前年度材料數",{"$nulls":6},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["4.加：保留庫款支付材料數",{"$nulls":6},0,0,0]
["5.減：材料領用轉待納庫數",{"$nulls":6},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["6.加：材料移入數",{"$nulls":6},0,0,0]
["7.減：材料移出數",{"$nulls":6},{"v":0,"d":"-0"},{"v":0,"d":"-0"},{"v":0,"d":"-0"}]
["8.等於年度終了尚未解庫數",{"$nulls":6},0,0,0]
[null,null,46,{"$nulls":4},47]
[]
["本　　　年　　　度　　　部　　　分"]
["項　　　　　　目","待　　　納　　　庫　　　部　　　分",null,null,"押　　　金　　　部　　　分",null,null,"材　　　料　　　部　　　分"]
[null,"其　他","審　修","小　計","其　他","審　修","小　計","其　他","審　修","小　計"]
["一、本機關經費預算部分"]
[null,"",0,0,"",null,null,""]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
["二、統籌科目部分","",null,null,"",0,0,"",0,0]
["1.公教員工資遣退職給付","",null,null,"",0,0,"",0,0]
["2.公教人員婚喪生育及子女教育補助","",null,null,"",0,0,"",0,0]
["3.公務人員退休撫卹給付","",0,0,"",0,0,"",0,0]
["4.早期退休公教人員生活困難照護金","",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,null,48,{"$nulls":4},49]

{"sheet":"格式15(至角分)","index":1,"n_rows":74,"n_cols":10,"rows_kept":74,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[4,0,5,0],[4,1,4,3],[4,4,4,6],[4,7,4,9],[39,0,39,9],[40,0,41,0],[40,1,40,3],[40,4,40,6],[40,7,40,9]],"flags":["formulas_cached_only"]}
["　　　行政院公共工程委員會"]
["　　　 經費類經費賸餘明細表"]
["　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　中華民國 102 年 12 月 31 日　　　　    　　     　　 　 　　　　　　　　  　　　　　　　　　　　單位：新臺幣元"]
["以　 　前　 　年 　　度　 　部 　　分"]
["項　　　　　　目","待　　　納　　　庫　　　部　　　分",null,null,"押　　　金　　　部　　　分",null,null,"材　　　料　　　部　　　分"]
[null,"其　他","審　修","小　計","其　他","審　修","小　計","其　他","審　修","小　計"]
["一、經費賸餘－待納庫部分"]
["1.上年度結轉數",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.加：以前年度應付歲出款減免(註\n　　　銷)數內已向國庫領款部分",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.加：以前年度應付歲出保留款減免\n　　　(註銷)數內已向國庫領款部分",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.加：審計部修正以前年度決算減列\n　　　實現數及保 留已撥款部分",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.加：剔除經費以前年度部分",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["6.加：押金部分收回結轉數",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["7.加：材料部分領用結轉數",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["8.加：待納庫移入數",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["9.減：待納庫移出數",{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["10.減：本年度內解庫數",{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["11.減：待納庫註銷數",{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["12.等於年度終了尚未解庫數",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、經費賸餘－押金部分"]
["1.上年度結轉數",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.加：增列以前年度押金部分",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.減：註銷以前年度押金數",{"$nulls":3},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["4.加：保留庫款支付押金數",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.減：押金收回轉待納庫數",{"$nulls":3},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["6.加：押金移入數",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["7.減：押金移出數",{"$nulls":3},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["8.等於年度終了尚未解庫數",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、經費賸餘－材料部分"]
["1.上年度結轉數",{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.加：增列以前年度材料部分",{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.減：註銷以前年度材料數",{"$nulls":6},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["4.加：保留庫款支付材料數",{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.減：材料領用轉待納庫數",{"$nulls":6},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["6.加：材料移入數",{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["7.減：材料移出數",{"$nulls":6},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"},{"v":0,"d":"-0.00"}]
["8.等於年度終了尚未解庫數",{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,1,{"$nulls":4},2]
[]
["本　　　年　　　度　　　部　　　分"]
["項　　　　　　目","待　　　納　　　庫　　　部　　　分",null,null,"押　　　金　　　部　　　分",null,null,"材　　　料　　　部　　　分"]
[null,"其　他","審　修","小　計","其　他","審　修","小　計","其　他","審　修","小　計"]
["一、本機關經費預算部分"]
[null,"",null,null,"",0,null,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
["二、統籌科目部分","",null,null,"",null,null,""]
["1.公教員工資遣退職給付","",0,0,"",0,0,"",0,0]
["2.公教人員婚喪生育及子女教育補助","",0,0,"",0,0,"",0,0]
["3.公務人員退休撫卹給付","",0,0,"",0,0,"",0,0]
["4.早期退休公教人員生活困難照護金","",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,"",0,0,"",0,0,"",0,0]
[null,null,3,{"$nulls":4},4]