{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["基金來源餘絀表","購建固定資產表","平衡表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":3,"defined_names":3,"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":"基金來源餘絀表","index":0,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,1],[30,2,30,5],[31,0,31,13],[27,0,27,1],[27,2,27,5],[28,0,28,1],[28,2,28,5],[29,0,29,1],[29,2,29,5],[24,0,24,1],[24,2,24,5],[25,0,25,1],[25,2,25,5],[26,0,26,1],[26,2,26,5],[21,0,21,1],[21,2,21,5],[22,0,22,1],[22,2,22,5],[23,0,23,1],[23,2,23,5],[18,0,18,1],[18,2,18,5],[19,0,19,1],[19,2,19,5],[20,0,20,1],[20,2,20,5],[15,0,15,1],[15,2,15,5],[16,0,16,1],[16,2,16,5],[17,0,17,1],[17,2,17,5],[12,0,12,1],[12,2,12,5],[13,0,13,1],[13,2,13,5],[14,0,14,1],[14,2,14,5],[9,0,9,1],[9,2,9,5],[10,0,10,1],[10,2,10,5],[11,0,11,1],[11,2,11,5],[4,2,8,5],[6,13,8,13],[5,6,8,6],[5,7,8,7],[4,10,4,13],[5,12,5,13],[6,12,8,12],[6,8,8,8],[0,0,0,13],[5,8,5,9],[2,0,2,13],[1,0,1,13],[4,6,4,9],[4,0,8,1],[6,9,8,9],[5,11,8,11],[5,10,8,10],[3,0,3,13]],"flags":["formulas_cached_only"]}
["農業特別收入基金"]
["基金來源、用途及餘絀表"]
["中華民國105年1月1日至12月31日止"]
["單位︰新臺幣元"]
["項        目",null,"本       年       度\n法  定  預  算  數","本　年　度\n法　　　定\n預　算　數",null,null,"本            月            份",null,null,null,"本年度截至本月份累計數"]
[{"$nulls":6},"實際數","預算數","比較增減(一)",null,"實際數","預算數","比較增減(一)"]
[{"$nulls":8},"金額","%",null,null,"金額","%"]
[]
[]
["基金來源",null,44758750000,null,null,null,11618656106,6114544000,5504112106,90.02,51184280792,44758750000,6425530792,14.36]
["徵收及依法分配收入",null,1045000,null,null,null,781011,170000,611011,359.42,4559257,1045000,3514257,336.29]
["違規罰款收入",null,1045000,null,null,null,781011,170000,611011,359.42,4559257,1045000,3514257,336.29]
["勞務收入",null,788310000,null,null,null,142537643,137716000,4821643,3.5,852152699,788310000,63842699,8.1]
["服務收入",null,639172000,null,null,null,112410377,99436000,12974377,13.05,696900363,639172000,57728363,9.03]
["其他勞務收入",null,149138000,null,null,null,30127266,38280000,-8152734,-21.3,155252336,149138000,6114336,4.1]
["農政收入",null,7351400000,null,null,null,680520609,648865000,31655609,4.88,5807268628,7351400000,-1544131372,-21]
["農林漁牧收入",null,7351400000,null,null,null,680520609,648865000,31655609,4.88,5807268628,7351400000,-1544131372,-21]
["財產收入",null,840111000,null,null,null,376236087,465211000,-88974913,-19.13,1055275000,840111000,215164000,25.61]
["財產處分收入",null,0,null,null,null,0,0,0,0,16460,0,16460,0]
["租金收入",null,2727000,null,null,null,334857,0,334857,0,5997731,2727000,3270731,119.94]
["權利金收入",null,643321000,null,null,null,233400329,288693000,-55292671,-19.15,878193554,643321000,234872554,36.51]
["利息收入",null,194063000,null,null,null,142500901,176518000,-34017099,-19.27,171067255,194063000,-22995745,-11.85]
["政府撥入收入",null,35185338000,null,null,null,10084138803,4718560000,5365578803,113.71,42050916803,35185338000,6865578803,19.51]
["國庫撥款收入",null,35185338000,null,null,null,10084138803,4718560000,5365578803,113.71,42050916803,35185338000,6865578803,19.51]
["其他收入",null,592546000,null,null,null,334441953,144022000,190419953,132.22,1414108405,592546000,821562405,138.65]
["收回金融業特別準備",null,41358000,null,null,null,0,41358000,-41358000,-100,0,41358000,-41358000,-100]
["雜項收入",null,551188000,null,null,null,334441953,102664000,231777953,225.76,1414108405,551188000,862920405,156.56]
["基金用途",null,39396650000,null,null,null,12772471121,9029664000,3742807121,41.45,42674072816,39396650000,3277422816,8.32]
["本期賸餘(短絀-)",null,5362100000,null,null,null,-1153815015,-2915120000,1761304985,-60.42,8510207976,5362100000,3148107976,58.71]
["期初基金餘額",null,48686212000,null,null,null,0,0,0,0,47807019889.02,48686212000,-879192110.98,-1.81]
["期末基金餘額",null,54048312000,null,null,null,0,0,0,0,56317227865.02,54048312000,2268915865.02,4.2]

{"sheet":"購建固定資產表","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[23,0,23,3],[24,0,24,3],[25,0,25,3],[18,0,19,0],[18,1,18,2],[19,1,19,2],[20,0,20,3],[21,0,21,3],[22,0,22,3],[9,0,9,2],[10,0,15,0],[10,1,13,1],[14,1,15,1],[16,0,16,2],[17,0,17,2],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,2],[5,0,8,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2]],"flags":["formulas_cached_only"]}
["農業特別收入基金"]
["購建固定資產計畫執行情形明細表"]
["中華民國105年12月份"]
["　　　　　單位：新台幣元"]
["計畫名稱",null,null,"總計"]
["本年度可用預算數","以前年度保留數",null,1323905466]
[null,"本年度法定預算數",null,3299801000]
[null,"本年度奉准先行辦理數",null,0]
[null,"合計(1)",null,4623706466]
["累計預算分配數(2)",null,null,0]
["執行情形","實際執行數","實支數(3)",2484695392]
[null,null,"應付未付數(4)",0]
[null,null,"合計(5)=(3)+(4)",2484695392]
[null,null,"%(5)/(2)",0]
[null,"比較增減","金額(6)=(5)-(2)",2484695392]
[null,null,"%(6)/(2)",0]
["契約責任數",null,null,0]
["結餘款",null,null,0]
["累計工程進度","預估",null,0]
[null,"實際",null,0]
["凡實際執行數與累計預算分配數之差距或累計工程進度實際與預估之差距超過百分之十以上者，均應說明落後原因及改進措施。差異或落後原因："]
["土地改良物\r\n農村再生基金:因本項計畫多為小型工程又位處偏遠地區，廠商投標意願不高，常多次流標，致影響工進，又廠商多於完工驗收才請款，爰有部分工程尚未完工支付款項需辦理經費保留。\r\n林務發展及造林基金：\r\n1.森鐵屏遮那至二萬坪上下邊坡整治及周邊環境改善工程因3月下雨多日，無法施工，辦理展期及變更設計，致執行落後。\r\n2.臺鐵局代辦阿里山森林鐵路修理工廠設備改善及空氣汙染防制設備新設工程-設備及排水改善工程因辦理變更設計，致執行落後。\r\n\r\n房屋及建築\r\n林務發展及造林基金：\r\n1.太平山小木屋整修工程因規劃設計審查時間較預期長，致執行落後。\r\n2.滿月圓自然中心新建工程已完成驗收，惟承包商遭法院強制執行，受款人仍需釐清，致執行落後。3.臺鐵局代辦阿里山森林鐵路管理處辦公室整修工程因前置準備作業延宕，致執行落後。4.雙流遊客中心增建工程因辦理變更設計停工，致執行落後。\r\n\r\n機械及設備\r\n林務發展及造林基金：主要係臺鐵局代辦阿里山森林鐵路修理工廠設備改善及空氣汙染防制設備新設工程-阿里山車庫油槽工程因辦理變更設計，致執行落後。\r\n農村再生基金：依節約原則，購置電腦。\r\n農業發展基金：冷凍乾燥機已決標，尚待廠商履約。\r\n\r\n交通及運輸設備\r\n林務發展及造林基金：\r\n1.臺鐵局代辦阿里山森林鐵路設施改善工程(軌道部分)因變更設計程序未完成，致後續驗收、結算作業執行落後。2.阿里山森林鐵路無線電系統改善工程因國家通訊傳播委員會收回核配無線電使用頻率，且未核配新使用頻率，致多項工程無法施作，致執行落後。\r\n農業發展基金:係購置設備結餘款。\r\n\r\n什項設備\r\n林務發展及造林基金：主要係辦理颱風災害設備汰換及復建工程所致。\r\n農業發展基金：為利於進口米樣品儲置及米食活動推廣，購置冰箱及電鍋等設備。"]
["改進措施："]
["土地改良物\r\n農村再生基金:\r\n1.針對105年保留工程已完工辦理驗收者，將要求執行單位妥適規劃驗收期程，增調監、會驗人力加速辦理驗收請款核銷結算，以利結案。\r\n2.將定期召開工程進度檢討會議，針對105年保留工程逐案檢討，以確實掌握各項工程執行進度，對於工項單純之工程，請執行單位要求廠商加速趕辦，儘早完工驗收及結案付款，對於落後工程則請執行單位報告執行困難，並協助尋求解決對策，以提高執行率。\r\n林務發展及造林基金：積極辦理。\r\n\r\n房屋及建築\r\n林務發展及造林基金：積極辦理。\r\n\r\n機械及設備\r\n林務發展及造林基金：積極辦理。\r\n農村再生基金：依節約原則，購置電腦。\r\n農業發展基金：已辦理經費保留轉入下年度執行。\r\n\r\n交通及運輸設備\r\n林務發展及造林基金：積極辦理。\r\n\r\n什項設備\r\n林務發展及造林基金：積極辦理。"]
["請扼要說明累計執行數未達累計分配數70%之原因(35個字以內)："]
[""]

{"sheet":"平衡表","index":2,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,6,6,6],[4,7,6,7],[22,0,22,7],[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5]],"flags":["formulas_cached_only"]}
["農業特別收入基金"]
["平衡表"]
["中華民國105年12月31日"]
["單位︰新臺幣元"]
["科 目 名 稱","編 號","金 額","%","科目名稱","編 號","金額","%"]
[]
[]
["資產","1",84501435829.02,100,"負債","2",28184207964,33.35352552000164]
["流動資產","11",61274273032.43,72.51270044264362,"流動負債","21",5618400582,6.648881793403201]
["現金","111",42685417852.5,50.5144290552288,"短期債務","211",3348989348,3.963233660048495]
["短期投資","112",1238065.93,0.0014651418852871323,"應付款項","212",2058018874,2.435483910787256]
["應收款項","113",360795061,0.42696914846515954,"預收款項","213",211392360,0.25016422256744936]
["存貨","114",12475208590,14.763309602504632,"其他負債","22",22565807382,26.70464372659844]
["預付款項","115",2360251168,2.7931491871637855,"什項負債","221",696823223,0.824628855313122]
["短期貸墊款","116",3391362295,4.013378307395953,"負債準備","223",21868984159,25.880014871285322]
["投資、長期應收款項、貸墊款及準備金","12",22562765521,26.701043952263063,"基金餘額","3",56317227865.02,66.64647447999835]
["長期貸款","122",18329736,0.021691626680862965,"基金餘額","31",56317227865.02,66.64647447999835]
["長期墊款","123",789781164,0.9346363836918006,"基金餘額","311",56317227865.02,66.64647447999835]
["準備金","124",21754654621,25.7447159418904,""]
["其他資產","13",664397275.59,0.7862556050933145,""]
["什項資產","131",664397275.59,0.7862556050933145,""]
["合\t        計",null,84501435829.02,100,"合         計",null,84501435829.01999,99.99999999999999]
["註:信託代理與保證資產（負債）科目為5,633,921,842.90元。"]