{"result":{"resource_id":"A17010000J-000006-UlL","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":"111","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":"-20153685","content":""},{"SEQNO":"2","說明":"","BOLD":"1","LEVEL":"02","項目":"利息股利之調整","預算數":"-6402828","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":"-6402828","content":""},{"SEQNO":"4","說明":"","BOLD":"1","LEVEL":"02","項目":"調整項目","預算數":"-13751278","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":"-20154106","content":""},{"SEQNO":"6","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"421","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":"-20153685","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之現金流量","預算數":"17702210","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":"5822990","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":"21297545","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"6563326","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":"-1909191","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":"-14072460","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":"17702210","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之現金流量","預算數":"-360818","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":"-347000","content":""},{"SEQNO":"17","說明":"","BOLD":"1","LEVEL":"02","項目":"支付利息","預算數":"-13818","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":"-360818","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":"-2812293","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"01","項目":"期初現金及約當現金","預算數":"42206622","content":""},{"SEQNO":"21","說明":"","BOLD":"1","LEVEL":"01","項目":"期末現金及約當現金","預算數":"39394329","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":"111","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":"569991416","比較增減-百分比":"6.79","LEVEL":"02","content":"","比較增減-金額":"36260467","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"533730949","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":"694431339"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"280944","比較增減-百分比":"0.26","LEVEL":"03","content":"","比較增減-金額":"-719","SEQNO":"2","科目":"租金及權利金收入","上年度預算數-金額":"281663","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.04","BOLD":"0","前年度決算數-金額":"275588"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"280944","比較增減-百分比":"0.26","LEVEL":"04","content":"","比較增減-金額":"-719","SEQNO":"3","科目":"投資性不動產收入","上年度預算數-金額":"281663","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.04","BOLD":"0","前年度決算數-金額":"275588"},{"本年度預算數-百分比":"6.41","本年度預算數-金額":"36562385","比較增減-百分比":"21.05","LEVEL":"03","content":"","比較增減-金額":"6358461","SEQNO":"4","科目":"投融資業務收入","上年度預算數-金額":"30203924","上年度預算數-百分比":"5.66","前年度決算數-百分比":"32.93","BOLD":"0","前年度決算數-金額":"228703531"},{"本年度預算數-百分比":"6.12","本年度預算數-金額":"34903178","比較增減-百分比":"23.26","LEVEL":"04","content":"","比較增減-金額":"6587513","SEQNO":"5","科目":"投資業務收入","上年度預算數-金額":"28315665","上年度預算數-百分比":"5.31","前年度決算數-百分比":"30.45","BOLD":"0","前年度決算數-金額":"211446037"},{"本年度預算數-百分比":"0.09","本年度預算數-金額":"534618","比較增減-百分比":"2.88","LEVEL":"04","content":"","比較增減-金額":"-15832","SEQNO":"6","科目":"融資業務收入","上年度預算數-金額":"550450","上年度預算數-百分比":"0.10","前年度決算數-百分比":"0.09","BOLD":"0","前年度決算數-金額":"608541"},{"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":"2.18","BOLD":"0","前年度決算數-金額":"15135767"},{"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":"0.03","BOLD":"0","前年度決算數-金額":"175326"},{"本年度預算數-百分比":"0.20","本年度預算數-金額":"1124589","比較增減-百分比":"15.94","LEVEL":"04","content":"","比較增減-金額":"-213220","SEQNO":"9","科目":"存款利息收入","上年度預算數-金額":"1337809","上年度預算數-百分比":"0.25","前年度決算數-百分比":"0.19","BOLD":"0","前年度決算數-金額":"1337860"},{"本年度預算數-百分比":"87.66","本年度預算數-金額":"499649073","比較增減-百分比":"4.61","LEVEL":"03","content":"","比較增減-金額":"22037204","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"477611869","上年度預算數-百分比":"89.49","前年度決算數-百分比":"63.58","BOLD":"0","前年度決算數-金額":"441507016"},{"本年度預算數-百分比":"84.19","本年度預算數-金額":"479888341","比較增減-百分比":"2.93","LEVEL":"04","content":"","比較增減-金額":"13656520","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"466231821","上年度預算數-百分比":"87.35","前年度決算數-百分比":"63.51","BOLD":"0","前年度決算數-金額":"441051718"},{"本年度預算數-百分比":"3.47","本年度預算數-金額":"19760732","比較增減-百分比":"73.64","LEVEL":"04","content":"","比較增減-金額":"8380684","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"11380048","上年度預算數-百分比":"2.13","前年度決算數-百分比":"0.07","BOLD":"0","前年度決算數-金額":"455298"},{"本年度預算數-百分比":"5.88","本年度預算數-金額":"33499014","比較增減-百分比":"30.68","LEVEL":"03","content":"","比較增減-金額":"7865521","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"25633493","上年度預算數-百分比":"4.80","前年度決算數-百分比":"3.45","BOLD":"0","前年度決算數-金額":"23945205"},{"本年度預算數-百分比":"5.88","本年度預算數-金額":"33499014","比較增減-百分比":"30.68","LEVEL":"04","content":"","比較增減-金額":"7865521","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"25633493","上年度預算數-百分比":"4.80","前年度決算數-百分比":"3.44","BOLD":"0","前年度決算數-金額":"23882324"},{"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":"62881"},{"本年度預算數-百分比":"100.05","本年度預算數-金額":"570248391","比較增減-百分比":"6.80","LEVEL":"02","content":"","比較增減-金額":"36283848","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"533964543","上年度預算數-百分比":"100.04","前年度決算數-百分比":"100.05","BOLD":"1","前年度決算數-金額":"694763793"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"39738","比較增減-百分比":"86.74","LEVEL":"03","content":"","比較增減-金額":"18458","SEQNO":"17","科目":"出租資產成本","上年度預算數-金額":"21280","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"37228"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"39738","比較增減-百分比":"86.74","LEVEL":"04","content":"","比較增減-金額":"18458","SEQNO":"18","科目":"投資性不動產成本","上年度預算數-金額":"21280","上年度預算數-百分比":"0.00","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"37228"},{"本年度預算數-百分比":"0.18","本年度預算數-金額":"1003916","比較增減-百分比":"3.10","LEVEL":"03","content":"","比較增減-金額":"30153","SEQNO":"19","科目":"投融資業務成本","上年度預算數-金額":"973763","上年度預算數-百分比":"0.18","前年度決算數-百分比":"23.56","BOLD":"0","前年度決算數-金額":"163640884"},{"本年度預算數-百分比":"0.16","本年度預算數-金額":"935916","比較增減-百分比":"3.33","LEVEL":"04","content":"","比較增減-金額":"30153","SEQNO":"20","科目":"投資業務成本","上年度預算數-金額":"905763","上年度預算數-百分比":"0.17","前年度決算數-百分比":"18.92","BOLD":"0","前年度決算數-金額":"131388751"},{"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":"43990"},{"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":"4.64","BOLD":"0","前年度決算數-金額":"32208144"},{"本年度預算數-百分比":"99.04","本年度預算數-金額":"564491226","比較增減-百分比":"6.62","LEVEL":"03","content":"","比較增減-金額":"35034489","SEQNO":"23","科目":"保險成本","上年度預算數-金額":"529456737","上年度預算數-百分比":"99.20","前年度決算數-百分比":"76.10","BOLD":"0","前年度決算數-金額":"528468804"},{"本年度預算數-百分比":"98.00","本年度預算數-金額":"558596726","比較增減-百分比":"7.01","LEVEL":"04","content":"","比較增減-金額":"36577808","SEQNO":"24","科目":"保險給付","上年度預算數-金額":"522018918","上年度預算數-百分比":"97.81","前年度決算數-百分比":"70.10","BOLD":"0","前年度決算數-金額":"486815589"},{"本年度預算數-百分比":"0.87","本年度預算數-金額":"4976632","比較增減-百分比":"25.58","LEVEL":"04","content":"","比較增減-金額":"-1710693","SEQNO":"25","科目":"提存責任準備","上年度預算數-金額":"6687325","上年度預算數-百分比":"1.25","前年度決算數-百分比":"5.88","BOLD":"0","前年度決算數-金額":"40852563"},{"本年度預算數-百分比":"0.16","本年度預算數-金額":"917868","比較增減-百分比":"22.30","LEVEL":"04","content":"","比較增減-金額":"167374","SEQNO":"26","科目":"呆帳","上年度預算數-金額":"750494","上年度預算數-百分比":"0.14","前年度決算數-百分比":"0.12","BOLD":"0","前年度決算數-金額":"800652"},{"本年度預算數-百分比":"0.83","本年度預算數-金額":"4713511","比較增減-百分比":"34.18","LEVEL":"03","content":"","比較增減-金額":"1200748","SEQNO":"27","科目":"其他業務成本","上年度預算數-金額":"3512763","上年度預算數-百分比":"0.66","前年度決算數-百分比":"0.38","BOLD":"0","前年度決算數-金額":"2616877"},{"本年度預算數-百分比":"0.83","本年度預算數-金額":"4713511","比較增減-百分比":"34.18","LEVEL":"04","content":"","比較增減-金額":"1200748","SEQNO":"28","科目":"雜項業務成本","上年度預算數-金額":"3512763","上年度預算數-百分比":"0.66","前年度決算數-百分比":"0.38","BOLD":"0","前年度決算數-金額":"2616877"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"-256975","比較增減-百分比":"10.01","LEVEL":"02","content":"","比較增減-金額":"-23381","SEQNO":"29","科目":"業務賸餘(短絀)","上年度預算數-金額":"-233594","上年度預算數-百分比":"0.04","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"-332453"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"257048","比較增減-百分比":"10.02","LEVEL":"02","content":"","比較增減-金額":"23417","SEQNO":"30","科目":"業務外收入","上年度預算數-金額":"233631","上年度預算數-百分比":"0.04","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"332594"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"421","比較增減-百分比":"8.79","LEVEL":"03","content":"","比較增減-金額":"34","SEQNO":"31","科目":"財務收入","上年度預算數-金額":"387","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":"685"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"421","比較增減-百分比":"8.79","LEVEL":"04","content":"","比較增減-金額":"34","SEQNO":"32","科目":"利息收入","上年度預算數-金額":"387","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":"685"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"256627","比較增減-百分比":"10.03","LEVEL":"03","content":"","比較增減-金額":"23383","SEQNO":"33","科目":"其他業務外收入","上年度預算數-金額":"233244","上年度預算數-百分比":"0.04","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"331909"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3250","比較增減-百分比":"26.97","LEVEL":"04","content":"","比較增減-金額":"-1200","SEQNO":"34","科目":"違規罰款收入","上年度預算數-金額":"4450","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":"2928"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"244616","比較增減-百分比":"9.38","LEVEL":"04","content":"","比較增減-金額":"20982","SEQNO":"35","科目":"收回呆帳","上年度預算數-金額":"223634","上年度預算數-百分比":"0.04","前年度決算數-百分比":"0.04","BOLD":"0","前年度決算數-金額":"301320"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"8761","比較增減-百分比":"69.79","LEVEL":"04","content":"","比較增減-金額":"3601","SEQNO":"36","科目":"雜項收入","上年度預算數-金額":"5160","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":"27661"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"73","比較增減-百分比":"97.30","LEVEL":"02","content":"","比較增減-金額":"36","SEQNO":"37","科目":"業務外費用","上年度預算數-金額":"37","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":"140"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"73","比較增減-百分比":"97.30","LEVEL":"03","content":"","比較增減-金額":"36","SEQNO":"38","科目":"其他業務外費用","上年度預算數-金額":"37","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":"140"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"73","比較增減-百分比":"97.30","LEVEL":"04","content":"","比較增減-金額":"36","SEQNO":"39","科目":"雜項費用","上年度預算數-金額":"37","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":"140"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"256975","比較增減-百分比":"10.01","LEVEL":"02","content":"","比較增減-金額":"23381","SEQNO":"40","科目":"業務外賸餘(短絀)","上年度預算數-金額":"233594","上年度預算數-百分比":"0.04","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"332453"},{"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":"20230113T144714"}