{"result":{"resource_id":"A17010000J-000006-TvN","records":{"現金流量預計表":{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"110","報表名稱":"現金流量預計表","版本":"1","基金":"勞工保險局作業基金"},"DataSet":{"ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"01","項目":"業務活動之現金流量","預算數":"-12483030","content":""},{"SEQNO":"2","說明":"","BOLD":"1","LEVEL":"02","項目":"利息股利之調整","預算數":"-6657047","content":""},{"SEQNO":"3","說明":"","BOLD":"1","LEVEL":"02","項目":"未計利息股利之本期賸餘（短絀）","預算數":"-6657047","content":""},{"SEQNO":"4","說明":"","BOLD":"1","LEVEL":"02","項目":"調整項目","預算數":"-5826370","content":""},{"SEQNO":"5","說明":"","BOLD":"1","LEVEL":"02","項目":"未計利息股利之現金流入（流出）","預算數":"-12483417","content":""},{"SEQNO":"6","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"387","content":""},{"SEQNO":"7","說明":"","BOLD":"1","LEVEL":"01","項目":"業務活動之淨現金流入（流出）","預算數":"-12483030","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之現金流量","預算數":"10582300","content":""},{"SEQNO":"9","說明":"","BOLD":"1","LEVEL":"02","項目":"減少流動金融資產及短期貸墊款","預算數":"4823724","content":""},{"SEQNO":"10","說明":"","BOLD":"1","LEVEL":"02","項目":"減少投資、長期應收款、貸墊款及準備金","預算數":"15416759","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"6687935","content":""},{"SEQNO":"12","說明":"","BOLD":"1","LEVEL":"02","項目":"增加流動金融資產及短期貸墊款","預算數":"-896726","content":""},{"SEQNO":"13","說明":"","BOLD":"1","LEVEL":"02","項目":"增加投資、長期應收款、貸墊款及準備金","預算數":"-15449392","content":""},{"SEQNO":"14","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之淨現金流入（流出）","預算數":"10582300","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之現金流量","預算數":"-129750","content":""},{"SEQNO":"16","說明":"","BOLD":"1","LEVEL":"02","項目":"減少短期債務、流動金融負債及其他負債","預算數":"-97000","content":""},{"SEQNO":"17","說明":"","BOLD":"1","LEVEL":"02","項目":"支付利息","預算數":"-32750","content":""},{"SEQNO":"18","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之淨現金流入（流出）","預算數":"-129750","content":""},{"SEQNO":"19","說明":"","BOLD":"1","LEVEL":"01","項目":"現金及約當現金之淨增（淨減）","預算數":"-2030480","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"01","項目":"期初現金及約當現金","預算數":"40647380","content":""},{"SEQNO":"21","說明":"","BOLD":"1","LEVEL":"01","項目":"期末現金及約當現金","預算數":"38616900","content":""}]}},"收支餘絀預計表":{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"110","報表名稱":"收支餘絀預計表","版本":"1","基金":"勞工保險局作業基金"},"DataSet":{"COMM":"","ROW":[{"本年度預算數-百分比":"100.00","本年度預算數-金額":"533730949","比較增減-百分比":"1.75","LEVEL":"02","content":"","比較增減-金額":"9188299","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"524542650","上年度預算數-百分比":"100.00","前年度決算數-百分比":"100.00","BOLD":"1","前年度決算數-金額":"606140396"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"281663","比較增減-百分比":"0.06","LEVEL":"03","content":"","比較增減-金額":"-168","SEQNO":"2","科目":"租金及權利金收入","上年度預算數-金額":"281831","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"280911"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"281663","比較增減-百分比":"0.06","LEVEL":"04","content":"","比較增減-金額":"-168","SEQNO":"3","科目":"投資性不動產收入","上年度預算數-金額":"281831","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"280911"},{"本年度預算數-百分比":"5.66","本年度預算數-金額":"30203924","比較增減-百分比":"9.67","LEVEL":"03","content":"","比較增減-金額":"2663286","SEQNO":"4","科目":"投融資業務收入","上年度預算數-金額":"27540638","上年度預算數-百分比":"5.25","前年度決算數-百分比":"27.74","BOLD":"0","前年度決算數-金額":"168162626"},{"本年度預算數-百分比":"5.31","本年度預算數-金額":"28315665","比較增減-百分比":"8.89","LEVEL":"04","content":"","比較增減-金額":"2312722","SEQNO":"5","科目":"投資業務收入","上年度預算數-金額":"26002943","上年度預算數-百分比":"4.96","前年度決算數-百分比":"24.17","BOLD":"0","前年度決算數-金額":"146490723"},{"本年度預算數-百分比":"0.10","本年度預算數-金額":"550450","比較增減-百分比":"0.42","LEVEL":"04","content":"","比較增減-金額":"2315","SEQNO":"6","科目":"融資業務收入","上年度預算數-金額":"548135","上年度預算數-百分比":"0.10","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"603679"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"7","科目":"兌換賸餘","上年度預算數-金額":"","上年度預算數-百分比":"","前年度決算數-百分比":"3.20","BOLD":"0","前年度決算數-金額":"19368616"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"8","科目":"手續費收入","上年度預算數-金額":"","上年度預算數-百分比":"","前年度決算數-百分比":"0.02","BOLD":"0","前年度決算數-金額":"123466"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"1337809","比較增減-百分比":"35.19","LEVEL":"04","content":"","比較增減-金額":"348249","SEQNO":"9","科目":"存款利息收入","上年度預算數-金額":"989560","上年度預算數-百分比":"0.19","前年度決算數-百分比":"0.26","BOLD":"0","前年度決算數-金額":"1576142"},{"本年度預算數-百分比":"89.49","本年度預算數-金額":"477611869","比較增減-百分比":"0.98","LEVEL":"03","content":"","比較增減-金額":"4627197","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"472984672","上年度預算數-百分比":"90.17","前年度決算數-百分比":"71.52","BOLD":"0","前年度決算數-金額":"433531053"},{"本年度預算數-百分比":"87.35","本年度預算數-金額":"466231821","比較增減-百分比":"7.55","LEVEL":"04","content":"","比較增減-金額":"32710955","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"433520866","上年度預算數-百分比":"82.65","前年度決算數-百分比":"71.45","BOLD":"0","前年度決算數-金額":"433072348"},{"本年度預算數-百分比":"2.13","本年度預算數-金額":"11380048","比較增減-百分比":"71.16","LEVEL":"04","content":"","比較增減-金額":"-28083758","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"39463806","上年度預算數-百分比":"7.52","前年度決算數-百分比":"0.08","BOLD":"0","前年度決算數-金額":"458704"},{"本年度預算數-百分比":"4.80","本年度預算數-金額":"25633493","比較增減-百分比":"8.00","LEVEL":"03","content":"","比較增減-金額":"1897984","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"23735509","上年度預算數-百分比":"4.52","前年度決算數-百分比":"0.69","BOLD":"0","前年度決算數-金額":"4165807"},{"本年度預算數-百分比":"4.80","本年度預算數-金額":"25633493","比較增減-百分比":"8.00","LEVEL":"04","content":"","比較增減-金額":"1897984","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"23735509","上年度預算數-百分比":"4.52","前年度決算數-百分比":"0.68","BOLD":"0","前年度決算數-金額":"4096032"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"15","科目":"雜項業務收入","上年度預算數-金額":"","上年度預算數-百分比":"","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"69775"},{"本年度預算數-百分比":"100.04","本年度預算數-金額":"533964543","比較增減-百分比":"1.78","LEVEL":"02","content":"","比較增減-金額":"9312611","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"524651932","上年度預算數-百分比":"100.02","前年度決算數-百分比":"100.05","BOLD":"1","前年度決算數-金額":"606448125"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"21280","比較增減-百分比":"6.02","LEVEL":"03","content":"","比較增減-金額":"1208","SEQNO":"17","科目":"出租資產成本","上年度預算數-金額":"20072","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"21985"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"21280","比較增減-百分比":"6.02","LEVEL":"04","content":"","比較增減-金額":"1208","SEQNO":"18","科目":"投資性不動產成本","上年度預算數-金額":"20072","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"21985"},{"本年度預算數-百分比":"0.18","本年度預算數-金額":"973763","比較增減-百分比":"6.09","LEVEL":"03","content":"","比較增減-金額":"55892","SEQNO":"19","科目":"投融資業務成本","上年度預算數-金額":"917871","上年度預算數-百分比":"0.17","前年度決算數-百分比":"12.67","BOLD":"0","前年度決算數-金額":"76824865"},{"本年度預算數-百分比":"0.17","本年度預算數-金額":"905763","比較增減-百分比":"6.58","LEVEL":"04","content":"","比較增減-金額":"55892","SEQNO":"20","科目":"投資業務成本","上年度預算數-金額":"849871","上年度預算數-百分比":"0.16","前年度決算數-百分比":"7.75","BOLD":"0","前年度決算數-金額":"46962749"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"68000","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"21","科目":"融資業務成本","上年度預算數-金額":"68000","上年度預算數-百分比":"0.01","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"49000"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"22","科目":"兌換短絀","上年度預算數-金額":"","上年度預算數-百分比":"","前年度決算數-百分比":"4.92","BOLD":"0","前年度決算數-金額":"29813116"},{"本年度預算數-百分比":"99.20","本年度預算數-金額":"529456737","比較增減-百分比":"1.68","LEVEL":"03","content":"","比較增減-金額":"8725563","SEQNO":"23","科目":"保險成本","上年度預算數-金額":"520731174","上年度預算數-百分比":"99.27","前年度決算數-百分比":"87.00","BOLD":"0","前年度決算數-金額":"527335020"},{"本年度預算數-百分比":"97.81","本年度預算數-金額":"522018918","比較增減-百分比":"1.89","LEVEL":"04","content":"","比較增減-金額":"9687099","SEQNO":"24","科目":"保險給付","上年度預算數-金額":"512331819","上年度預算數-百分比":"97.67","前年度決算數-百分比":"74.37","BOLD":"0","前年度決算數-金額":"450783076"},{"本年度預算數-百分比":"1.25","本年度預算數-金額":"6687325","比較增減-百分比":"12.38","LEVEL":"04","content":"","比較增減-金額":"-945245","SEQNO":"25","科目":"提存責任準備","上年度預算數-金額":"7632570","上年度預算數-百分比":"1.46","前年度決算數-百分比":"12.55","BOLD":"0","前年度決算數-金額":"76072861"},{"本年度預算數-百分比":"0.14","本年度預算數-金額":"750494","比較增減-百分比":"2.12","LEVEL":"04","content":"","比較增減-金額":"-16291","SEQNO":"26","科目":"呆帳","上年度預算數-金額":"766785","上年度預算數-百分比":"0.15","前年度決算數-百分比":"0.08","BOLD":"0","前年度決算數-金額":"479083"},{"本年度預算數-百分比":"0.66","本年度預算數-金額":"3512763","比較增減-百分比":"17.77","LEVEL":"03","content":"","比較增減-金額":"529948","SEQNO":"27","科目":"其他業務成本","上年度預算數-金額":"2982815","上年度預算數-百分比":"0.57","前年度決算數-百分比":"0.37","BOLD":"0","前年度決算數-金額":"2266255"},{"本年度預算數-百分比":"0.66","本年度預算數-金額":"3512763","比較增減-百分比":"17.77","LEVEL":"04","content":"","比較增減-金額":"529948","SEQNO":"28","科目":"雜項業務成本","上年度預算數-金額":"2982815","上年度預算數-百分比":"0.57","前年度決算數-百分比":"0.37","BOLD":"0","前年度決算數-金額":"2266255"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"-233594","比較增減-百分比":"113.75","LEVEL":"02","content":"","比較增減-金額":"-124312","SEQNO":"29","科目":"業務賸餘(短絀)","上年度預算數-金額":"-109282","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"-307729"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"233631","比較增減-百分比":"113.63","LEVEL":"02","content":"","比較增減-金額":"124266","SEQNO":"30","科目":"業務外收入","上年度預算數-金額":"109365","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"309485"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"387","比較增減-百分比":"0.52","LEVEL":"03","content":"","比較增減-金額":"2","SEQNO":"31","科目":"財務收入","上年度預算數-金額":"385","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"574"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"387","比較增減-百分比":"0.52","LEVEL":"04","content":"","比較增減-金額":"2","SEQNO":"32","科目":"利息收入","上年度預算數-金額":"385","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"574"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"233244","比較增減-百分比":"114.02","LEVEL":"03","content":"","比較增減-金額":"124264","SEQNO":"33","科目":"其他業務外收入","上年度預算數-金額":"108980","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"308911"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"4450","比較增減-百分比":"2.53","LEVEL":"04","content":"","比較增減-金額":"110","SEQNO":"34","科目":"違規罰款收入","上年度預算數-金額":"4340","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"3794"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"223634","比較增減-百分比":"124.39","LEVEL":"04","content":"","比較增減-金額":"123973","SEQNO":"35","科目":"收回呆帳","上年度預算數-金額":"99661","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"277127"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"5160","比較增減-百分比":"3.64","LEVEL":"04","content":"","比較增減-金額":"181","SEQNO":"36","科目":"雜項收入","上年度預算數-金額":"4979","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"27990"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"37","比較增減-百分比":"55.42","LEVEL":"02","content":"","比較增減-金額":"-46","SEQNO":"37","科目":"業務外費用","上年度預算數-金額":"83","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"1","前年度決算數-金額":"1756"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"37","比較增減-百分比":"55.42","LEVEL":"03","content":"","比較增減-金額":"-46","SEQNO":"38","科目":"其他業務外費用","上年度預算數-金額":"83","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"1756"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"37","比較增減-百分比":"55.42","LEVEL":"04","content":"","比較增減-金額":"-46","SEQNO":"39","科目":"雜項費用","上年度預算數-金額":"83","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"1756"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"233594","比較增減-百分比":"113.75","LEVEL":"02","content":"","比較增減-金額":"124312","SEQNO":"40","科目":"業務外賸餘(短絀)","上年度預算數-金額":"109282","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"307729"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"","LEVEL":"02","content":"","比較增減-金額":"","SEQNO":"41","科目":"本期賸餘(短絀)","上年度預算數-金額":"","上年度預算數-百分比":"","前年度決算數-百分比":"","BOLD":"1","前年度決算數-金額":"0"}]}}}},"success":true,"updateTime":"20221222T150334"}