{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet1 (2)","Sheet1 (3)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"Sheet1","index":0,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[[4,6,4,9],[5,6,6,6],[5,7,6,7],[5,8,5,9],[4,0,6,0],[3,0,3,9],[0,0,0,9],[5,4,5,5],[2,0,2,9],[1,0,1,9],[4,1,6,1],[4,2,4,5],[5,2,6,2],[5,3,6,3]],"flags":["formulas_cached_only"]}
["農業作業基金"]
["收支餘絀表"]
["中華民國104年12月份"]
["單位︰新臺幣元"]
["科目名稱","本年度法定預算數","本月份","本　年　度法　　　定預　算　數",null,null,"本年度截至本月份累計數"]
[null,null,"實際數","預算數","比較增減(一)","預算數","實際數","預算數","比較增減(一)","預算數"]
[{"$nulls":4},"金額","%",null,null,"金額","%"]
["業務收入",237615000,11984241,20944000,-8959759,-42.78,196652194,237615000,-40962806,-17.24]
["　銷貨收入",209431000,9256976,18470000,-9213024,-49.88,166780443,209431000,-42650557,-20.36]
["　　農林漁牧銷貨收入",209431000,9256976,18470000,-9213024,-49.88,166780443,209431000,-42650557,-20.36]
["　其他業務收入",28184000,2727265,2474000,253265,10.24,29871751,28184000,1687751,5.99]
["　　雜項業務收入",28184000,2727265,2474000,253265,10.24,29871751,28184000,1687751,5.99]
["業務成本與費用",217603000,16130054,21568000,-5437946,-25.21,184606891,217603000,-32996109,-15.16]
["　銷貨成本",169030000,8552998,15254000,-6701002,-43.93,140518305,169030000,-28511695,-16.87]
["　　農林漁牧銷貨成本",169030000,8552998,15254000,-6701002,-43.93,140518305,169030000,-28511695,-16.87]
["　其他業務成本",23665000,3154573,2830000,324573,11.47,22616843,23665000,-1048157,-4.43]
["　　雜項業務成本",23665000,3154573,2830000,324573,11.47,22616843,23665000,-1048157,-4.43]
["　行銷及業務費用",18310000,3520708,2636000,884708,33.56,15315028,18310000,-2994972,-16.36]
["　　業務費用",18310000,3520708,2636000,884708,33.56,15315028,18310000,-2994972,-16.36]
["　管理及總務費用",6598000,901775,848000,53775,6.34,6156715,6598000,-441285,-6.69]
["　　管理費用及總務費用",6598000,901775,848000,53775,6.34,6156715,6598000,-441285,-6.69]
["業務賸餘(短絀－)",20012000,-4145813,-624000,-3521813,564.39,12045303,20012000,-7966697,-39.81]
["業務外收入",6170000,1704043,1635000,69043,4.22,7634239,6170000,1464239,23.73]
["　財務收入",4803000,621402,878000,-256598,-29.23,4386211,4803000,-416789,-8.68]
["　　利息收入",4803000,621402,878000,-256598,-29.23,4347361,4803000,-455639,-9.49]
["　　租賃收入",0,0,0,0,0,38850,0,38850,0]
["　其他業務外收入",1367000,1082641,757000,325641,43.02,3248028,1367000,1881028,137.6]
["　　財產交易賸餘",724000,1034010,635000,399010,62.84,1953776,724000,1229776,169.86]
["　　違規罰款收入",216000,283989,10000,273989,2739.89,885813,216000,669813,310.1]
["　　雜項收入",427000,-235358,112000,-347358,-310.14,408439,427000,-18561,-4.35]
["業務外費用",135000,29199,0,29199,0,1133065,135000,998065,739.31]
["　其他業務外費用",135000,29199,0,29199,0,1133065,135000,998065,739.31]
["　　財產交易短絀",37000,24000,0,24000,0,183050,37000,146050,394.73]
["　　舊有房(眷、營)舍處理費",98000,0,0,0,0,96500,98000,-1500,-1.53]
["　　雜項費用",0,5199,0,5199,0,853515,0,853515,0]
["業務外賸餘(短絀－)",6035000,1674844,1635000,39844,2.44,6501174,6035000,466174,7.72]
["本期賸餘(短絀－)",26047000,-2470969,1011000,-3481969,-344.41,18546477,26047000,-7500523,-28.8]
["註:本月賸餘差異原因：因銷貨收入較預計減少所致。\r\n累計賸餘差異原因：因銷貨收入較預計減少所致。"]

{"sheet":"Sheet1 (2)","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[25,0,25,3],[26,0,26,3],[21,0,21,3],[22,0,22,3],[23,0,23,3],[24,0,24,3],[18,0,18,2],[19,1,19,2],[20,1,20,2],[19,0,20,0],[11,1,14,1],[15,1,16,1],[11,0,16,0],[17,0,17,2],[10,0,10,2],[4,0,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[1,0,1,3],[3,0,3,3],[0,0,0,3],[2,0,2,3],[9,1,9,2],[5,0,9,0]],"flags":["formulas_cached_only"]}
["農業作業基金"]
["購建固定資產計畫執行情形明細表"]
["中華民國104年12月份"]
["　　　　　單位：新臺幣元"]
["計畫名稱",null,null,"總計"]
["本年度可用預算數","以前年度保留數",null,11268433]
[null,"本年度法定預算數",null,18135000]
[null,"本年度奉准先行辦理數",null,0]
[null,"調整數",null,0]
[null,"合計(1)",null,29403433]
["累計預算分配數(2)請務必填寫",null,null,29403433]
["執行情形","實際執行數","實支數(3)",20217345]
[null,null,"應付未付數(4)",0]
[null,null,"合計(5)=(3)+(4)",20217345]
[null,null,"%(5)/(2)",68.76]
[null,"比較增減","金額(6)=(5)-(2)",-9186088]
[null,null,"%(6)/(2)",-31.24]
["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："]
["房屋及建築：本年度原編列修建鴕鳥舍預算100萬元，經檢討實際業務需求後暫不予執行。\r\n機械及設備：冷凍機組汰舊換新與增設除濕機2台，因工期緊迫且部份設備需由國外進口，未及於104年度內完工。另擠乳設備系統因裝置設備之土木工程延遲完工，致無法於104年度內裝置完成。"]
["改進措施："]
["機械及設備：積極辦理後續事宜，儘速完工付款。"]
["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)："]
["冷凍機組汰舊換新與增設除濕機，及擠乳設備系統未及於104年度內完工。"]

{"sheet":"Sheet1 (3)","index":2,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[[4,4,6,4],[60,0,60,5],[4,2,6,2],[4,3,6,3],[0,0,0,5],[2,0,2,5],[1,0,1,5],[4,1,6,1],[4,0,6,0],[3,0,3,5],[4,5,6,5]],"flags":["formulas_cached_only"]}
["農業作業基金"]
["平衡表"]
["中華民國104年12月31日"]
["單位︰新臺幣元"]
["科目名稱","金額","%","科目名稱","金額","%"]
[]
[]
["資產",1648866759,100,"負債",10120905,0.6138097541694696]
["　流動資產",703646163,42.67453141130368,"　流動負債",531682,0.032245297996210016]
["　　現金",584647362,35.45752613477242,"　　應付款項",460046,0.027900738339767812]
["　　　庫存現金",573,3.475114025268551e-05,"　　　應付帳款",189977,0.011521670805906518]
["　　　銀行存款",584646789,35.45749138363217,"　　　應付費用",270069,0.016379067533861296]
["　　應收款項",3485613,0.2113944611336543,"　　預收款項",71636,0.004344559656442198]
["　　　應收票據",1366812,0.08289402357950015,"　　　預收定金",71636,0.004344559656442198]
["　　　備抵呆帳－應收票據(-)",13668,0.0008289329580692943,"　其他負債",9589223,0.5815644561732596]
["　　　應收帳款",1934791,0.11734065165904652,"　　什項負債",9589223,0.5815644561732596]
["　　　應收利息",197678,0.011988718853176905,"　　　存入保證金",5392245,0.3270273338077525]
["　　存貨",115513188,7.005610815397607,"　　　應付保管款",146936,0.008911332537816053]
["　　　物料",11155880,0.6765786222026688,"　　　應付退休及離職金",4050042,0.24562578982769098]
["　　　在植農作物",375962,0.022801235936614574,"淨值",1638745854,99.38619024583053]
["　　　農產品",68383063,4.147276462864275,"　基金",71842984.34,4.3571127835442045]
["　　　在養畜產品",35598283,2.1589544943940493,"　　基金",71842984.34,4.3571127835442045]
["　投資、長期應收款、貸墊款及準備金",4050042,0.24562578982769098,"　　　基金",71842984.34,4.3571127835442045]
["　　準備金",4050042,0.24562578982769098,"　公積",702785247.59,42.62231885954346]
["　　　退休及離職準備金",4050042,0.24562578982769098,"　　資本公積",61308446.17,3.7182171230853225]
["　固定資產",935811811,56.75484728478294,"　　　受贈公積",43896270.34,2.6622084592585327]
["　　土地",690023129,41.84832553835237,"　　　其他資本公積",17412175.83,1.05600866382679]
["　　　土地",690023129,41.84832553835237,"　　特別公積",641476801.42,38.90410173645814]
["　　土地改良物",7497216,0.4546890134741324,"　　　特別公積",641476801.42,38.90410173645814]
["　　　土地改良物",35279248,2.139605750885296,"　累積餘絀(-)",155041308.92,9.402900996926459]
["　　　累計折舊－土地改良物(-)",27782032,1.684916737411164,"　　累積賸餘",155041308.92,9.402900996926459]
["　　房屋及建築",168385407,10.21219004391367,"　　　累積賸餘",155041308.92,9.402900996926459]
["　　　房屋及建築",374753576.45,22.7279478104877,"　淨值其他項目",709076313.15,43.00385760581641]
["　　　累計折舊－房屋及建築(-)",206368169.45,12.515757766574028,"　　未實現重估增值",709076313.15,43.00385760581641]
["　　機械及設備",62966539,3.818776663202778,"　　　未實現重估增值",709076313.15,43.00385760581641]
["　　　機械及設備",213589289.5,12.953702191773035,"　　　"]
["　　　累計折舊－機械及設備(-)",150622750.5,9.134925528570257,"　　　"]
["　　交通及運輸設備",5424291,0.3289708504579053,"　　　"]
["　　　交通及運輸設備",26583017,1.6121992183359917,"　　　"]
["　　　累計折舊－交通及運輸設備(-)",21158726,1.2832283678780863,"　　　"]
["　　什項設備",1461329,0.08862626358519488,"　　　"]
["　　　什項設備",13280090,0.8054071032430826,"　　　"]
["　　　累計折舊－什項設備(-)",11818761,0.7167808396578876,"　　　"]
["　　購建中固定資產",53900,0.003268911796893105,"　　　"]
["　　　未完工程",53900,0.003268911796893105,"　　　"]
["　遞耗資產",1566000,0.09497432048116144,"　　　"]
["　　經濟動物",1566000,0.09497432048116144,"　　　"]
["　　　經濟動物",4353000,0.26399950003479933,"　　　"]
["　　　累計折耗－經濟動物(-)",2787000,0.1690251795536379,"　　　"]
["　無形資產",811400,0.04920955532465798,"　　　"]
["　　無形資產",811400,0.04920955532465798,"　　　"]
["　　　電腦軟體",806000,0.04888205766782639,"　　　"]
["　　　其他無形資產",5400,0.00032749765683159123,"　　　"]
["　遞延借項",2958793,0.17944403232402115,"　　　"]
["　　遞延費用",2958793,0.17944403232402115,"　　　"]
["　　　遞延費用",2958793,0.17944403232402115,"　　　"]
["　其他資產",22550,0.0013676059558430337,"　　　"]
["　　什項資產",22550,0.0013676059558430337,"　　　"]
["　　　存出保證金",22550,0.0013676059558430337,"　　　"]
["合計",1648866759,100,"合計",1648866759,100]
["註:信託代理與保證資產（負債）科目為1,582,013.00元。"]