{"result":{"resource_id":"A17010000J-000006-X0G","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":"109","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":"-21571883","content":""},{"SEQNO":"2","說明":"","BOLD":"1","LEVEL":"02","項目":"利息股利之調整","預算數":"-6761321","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":"-6761321","content":""},{"SEQNO":"4","說明":"","BOLD":"1","LEVEL":"02","項目":"調整項目","預算數":"-14810947","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":"-21572268","content":""},{"SEQNO":"6","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"385","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":"-21571883","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之現金流量","預算數":"18581057","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":"8366072","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":"21332821","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"6925354","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":"-1424056","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":"-16619134","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":"18581057","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之現金流量","預算數":"590918","content":""},{"SEQNO":"16","說明":"","BOLD":"1","LEVEL":"02","項目":"增加短期債務、流動金融負債及其他負債","預算數":"627570","content":""},{"SEQNO":"17","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":"-17","content":""},{"SEQNO":"18","說明":"","BOLD":"1","LEVEL":"02","項目":"支付利息","預算數":"-36635","content":""},{"SEQNO":"19","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之淨現金流入（流出）","預算數":"590918","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"01","項目":"現金及約當現金之淨增（淨減）","預算數":"-2399908","content":""},{"SEQNO":"21","說明":"","BOLD":"1","LEVEL":"01","項目":"期初現金及約當現金","預算數":"28190760","content":""},{"SEQNO":"22","說明":"","BOLD":"1","LEVEL":"01","項目":"期末現金及約當現金","預算數":"25790852","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":"109","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":"524542650","比較增減-百分比":"4.96","LEVEL":"02","content":"","比較增減-金額":"24771297","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"499771353","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":"564735881"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"281831","比較增減-百分比":"0.35","LEVEL":"03","content":"","比較增減-金額":"985","SEQNO":"2","科目":"租金及權利金收入","上年度預算數-金額":"280846","上年度預算數-百分比":"0.06","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"281341"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"281831","比較增減-百分比":"0.35","LEVEL":"04","content":"","比較增減-金額":"985","SEQNO":"3","科目":"投資性不動產收入","上年度預算數-金額":"280846","上年度預算數-百分比":"0.06","前年度決算數-百分比":"0.05","BOLD":"0","前年度決算數-金額":"281341"},{"本年度預算數-百分比":"5.25","本年度預算數-金額":"27540638","比較增減-百分比":"12.50","LEVEL":"03","content":"","比較增減-金額":"-3933408","SEQNO":"4","科目":"投融資業務收入","上年度預算數-金額":"31474046","上年度預算數-百分比":"6.30","前年度決算數-百分比":"20.31","BOLD":"0","前年度決算數-金額":"114725180"},{"本年度預算數-百分比":"4.96","本年度預算數-金額":"26002943","比較增減-百分比":"12.55","LEVEL":"04","content":"","比較增減-金額":"-3732911","SEQNO":"5","科目":"投資業務收入","上年度預算數-金額":"29735854","上年度預算數-百分比":"5.95","前年度決算數-百分比":"14.69","BOLD":"0","前年度決算數-金額":"82942239"},{"本年度預算數-百分比":"0.10","本年度預算數-金額":"548135","比較增減-百分比":"2.81","LEVEL":"04","content":"","比較增減-金額":"14993","SEQNO":"6","科目":"融資業務收入","上年度預算數-金額":"533142","上年度預算數-百分比":"0.11","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"575062"},{"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":"5.22","BOLD":"0","前年度決算數-金額":"29486344"},{"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":"132714"},{"本年度預算數-百分比":"0.19","本年度預算數-金額":"989560","比較增減-百分比":"17.88","LEVEL":"04","content":"","比較增減-金額":"-215490","SEQNO":"9","科目":"存款利息收入","上年度預算數-金額":"1205050","上年度預算數-百分比":"0.24","前年度決算數-百分比":"0.28","BOLD":"0","前年度決算數-金額":"1588820"},{"本年度預算數-百分比":"90.17","本年度預算數-金額":"472984672","比較增減-百分比":"1.91","LEVEL":"03","content":"","比較增減-金額":"8854013","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"464130659","上年度預算數-百分比":"92.87","前年度決算數-百分比":"78.93","BOLD":"0","前年度決算數-金額":"445754968"},{"本年度預算數-百分比":"82.65","本年度預算數-金額":"433520866","比較增減-百分比":"3.80","LEVEL":"04","content":"","比較增減-金額":"15872490","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"417648376","上年度預算數-百分比":"83.57","前年度決算數-百分比":"71.53","BOLD":"0","前年度決算數-金額":"403942452"},{"本年度預算數-百分比":"7.52","本年度預算數-金額":"39463806","比較增減-百分比":"15.10","LEVEL":"04","content":"","比較增減-金額":"-7018477","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"46482283","上年度預算數-百分比":"9.30","前年度決算數-百分比":"7.40","BOLD":"0","前年度決算數-金額":"41812516"},{"本年度預算數-百分比":"4.52","本年度預算數-金額":"23735509","比較增減-百分比":"510.83","LEVEL":"03","content":"","比較增減-金額":"19849707","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"3885802","上年度預算數-百分比":"0.78","前年度決算數-百分比":"0.70","BOLD":"0","前年度決算數-金額":"3974392"},{"本年度預算數-百分比":"4.52","本年度預算數-金額":"23735509","比較增減-百分比":"511.06","LEVEL":"04","content":"","比較增減-金額":"19851207","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"3884302","上年度預算數-百分比":"0.78","前年度決算數-百分比":"0.70","BOLD":"0","前年度決算數-金額":"3928525"},{"本年度預算數-百分比":"","本年度預算數-金額":"","比較增減-百分比":"100.00","LEVEL":"04","content":"","比較增減-金額":"-1500","SEQNO":"15","科目":"雜項業務收入","上年度預算數-金額":"1500","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":"45867"},{"本年度預算數-百分比":"100.02","本年度預算數-金額":"524651932","比較增減-百分比":"4.96","LEVEL":"02","content":"","比較增減-金額":"24772542","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"499879390","上年度預算數-百分比":"100.02","前年度決算數-百分比":"100.04","BOLD":"1","前年度決算數-金額":"564974986"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"20072","比較增減-百分比":"5.05","LEVEL":"03","content":"","比較增減-金額":"-1068","SEQNO":"17","科目":"出租資產成本","上年度預算數-金額":"21140","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":"23185"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"20072","比較增減-百分比":"5.05","LEVEL":"04","content":"","比較增減-金額":"-1068","SEQNO":"18","科目":"投資性不動產成本","上年度預算數-金額":"21140","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":"23185"},{"本年度預算數-百分比":"0.17","本年度預算數-金額":"917871","比較增減-百分比":"11.27","LEVEL":"03","content":"","比較增減-金額":"-116633","SEQNO":"19","科目":"投融資業務成本","上年度預算數-金額":"1034504","上年度預算數-百分比":"0.21","前年度決算數-百分比":"22.65","BOLD":"0","前年度決算數-金額":"127896520"},{"本年度預算數-百分比":"0.16","本年度預算數-金額":"849871","比較增減-百分比":"12.07","LEVEL":"04","content":"","比較增減-金額":"-116633","SEQNO":"20","科目":"投資業務成本","上年度預算數-金額":"966504","上年度預算數-百分比":"0.19","前年度決算數-百分比":"18.47","BOLD":"0","前年度決算數-金額":"104315777"},{"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":"47425"},{"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":"4.17","BOLD":"0","前年度決算數-金額":"23533318"},{"本年度預算數-百分比":"99.27","本年度預算數-金額":"520731174","比較增減-百分比":"4.93","LEVEL":"03","content":"","比較增減-金額":"24486975","SEQNO":"23","科目":"保險成本","上年度預算數-金額":"496244199","上年度預算數-百分比":"99.29","前年度決算數-百分比":"77.03","BOLD":"0","前年度決算數-金額":"435038474"},{"本年度預算數-百分比":"97.67","本年度預算數-金額":"512331819","比較增減-百分比":"5.12","LEVEL":"04","content":"","比較增減-金額":"24976305","SEQNO":"24","科目":"保險給付","上年度預算數-金額":"487355514","上年度預算數-百分比":"97.52","前年度決算數-百分比":"74.97","BOLD":"0","前年度決算數-金額":"423404481"},{"本年度預算數-百分比":"1.46","本年度預算數-金額":"7632570","比較增減-百分比":"10.08","LEVEL":"04","content":"","比較增減-金額":"-855489","SEQNO":"25","科目":"提存責任準備","上年度預算數-金額":"8488059","上年度預算數-百分比":"1.70","前年度決算數-百分比":"1.90","BOLD":"0","前年度決算數-金額":"10744626"},{"本年度預算數-百分比":"0.15","本年度預算數-金額":"766785","比較增減-百分比":"91.40","LEVEL":"04","content":"","比較增減-金額":"366159","SEQNO":"26","科目":"呆帳","上年度預算數-金額":"400626","上年度預算數-百分比":"0.08","前年度決算數-百分比":"0.16","BOLD":"0","前年度決算數-金額":"889367"},{"本年度預算數-百分比":"0.57","本年度預算數-金額":"2982815","比較增減-百分比":"15.63","LEVEL":"03","content":"","比較增減-金額":"403268","SEQNO":"27","科目":"其他業務成本","上年度預算數-金額":"2579547","上年度預算數-百分比":"0.52","前年度決算數-百分比":"0.36","BOLD":"0","前年度決算數-金額":"2016808"},{"本年度預算數-百分比":"0.57","本年度預算數-金額":"2982815","比較增減-百分比":"15.63","LEVEL":"04","content":"","比較增減-金額":"403268","SEQNO":"28","科目":"雜項業務成本","上年度預算數-金額":"2579547","上年度預算數-百分比":"0.52","前年度決算數-百分比":"0.36","BOLD":"0","前年度決算數-金額":"2016808"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"-109282","比較增減-百分比":"1.15","LEVEL":"02","content":"","比較增減-金額":"-1245","SEQNO":"29","科目":"業務賸餘(短絀)","上年度預算數-金額":"-108037","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.04","BOLD":"1","前年度決算數-金額":"-239106"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"109365","比較增減-百分比":"1.15","LEVEL":"02","content":"","比較增減-金額":"1245","SEQNO":"30","科目":"業務外收入","上年度預算數-金額":"108120","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.04","BOLD":"1","前年度決算數-金額":"241919"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"385","比較增減-百分比":"2.53","LEVEL":"03","content":"","比較增減-金額":"-10","SEQNO":"31","科目":"財務收入","上年度預算數-金額":"395","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":"701"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"385","比較增減-百分比":"2.53","LEVEL":"04","content":"","比較增減-金額":"-10","SEQNO":"32","科目":"利息收入","上年度預算數-金額":"395","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":"701"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"108980","比較增減-百分比":"1.17","LEVEL":"03","content":"","比較增減-金額":"1255","SEQNO":"33","科目":"其他業務外收入","上年度預算數-金額":"107725","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.04","BOLD":"0","前年度決算數-金額":"241219"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"4340","比較增減-百分比":"78.60","LEVEL":"04","content":"","比較增減-金額":"1910","SEQNO":"34","科目":"違規罰款收入","上年度預算數-金額":"2430","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":"3518"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"99661","比較增減-百分比":"0.59","LEVEL":"04","content":"","比較增減-金額":"-594","SEQNO":"35","科目":"收回呆帳","上年度預算數-金額":"100255","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.04","BOLD":"0","前年度決算數-金額":"228821"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"4979","比較增減-百分比":"1.21","LEVEL":"04","content":"","比較增減-金額":"-61","SEQNO":"36","科目":"雜項收入","上年度預算數-金額":"5040","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":"8880"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"83","比較增減-百分比":"","LEVEL":"02","content":"","比較增減-金額":"","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":"2814"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"83","比較增減-百分比":"","LEVEL":"03","content":"","比較增減-金額":"","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":"2814"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"83","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","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":"2814"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"109282","比較增減-百分比":"1.15","LEVEL":"02","content":"","比較增減-金額":"1245","SEQNO":"40","科目":"業務外賸餘(短絀)","上年度預算數-金額":"108037","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.04","BOLD":"1","前年度決算數-金額":"239106"},{"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":""}]}}}},"success":true,"updateTime":"20221222T150334"}