{"result":{"resource_id":"A17010000J-000006-eEk","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":"104","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":{"COMM":"","ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"2","項目":"業務活動之現金流量","預算數":"","content":""},{"SEQNO":"2","說明":"1.提列呆帳413,647千元\n2.提存責任準備30,015,751千元\n3.流動資產淨減7,205,121千元\n4.流動負債淨增5,661千元","BOLD":"0","LEVEL":"3","項目":"調整非現金項目","預算數":"37640180","content":""},{"SEQNO":"3","說明":"","BOLD":"0","LEVEL":"4","項目":"提存呆帳、醫療折讓及短絀","預算數":"413647","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"4","項目":"提存各項準備","預算數":"30015751","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"4","項目":"流動資產淨減(淨增-)","預算數":"7205121","content":""},{"SEQNO":"6","說明":"","BOLD":"0","LEVEL":"4","項目":"流動負債淨增(淨減-)","預算數":"5661","content":""},{"SEQNO":"7","說明":"","BOLD":"1","LEVEL":"3","項目":"業務活動之淨現金流入(流出－)","預算數":"37640180","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"2","項目":"投資活動之現金流量","預算數":"","content":""},{"SEQNO":"9","說明":"係增加流動金融資產","BOLD":"0","LEVEL":"3","項目":"增加流動金融資產及短期貸墊款","預算數":"-11182268","content":""},{"SEQNO":"10","說明":"","BOLD":"0","LEVEL":"4","項目":"增加流動金融資產","預算數":"-11182268","content":""},{"SEQNO":"11","說明":"係增加長期投資12,583,880千元及長期貸款5,102,000千元","BOLD":"0","LEVEL":"3","項目":"增加投資、長期應收款、貸墊款及準備金","預算數":"-17685880","content":""},{"SEQNO":"12","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期投資","預算數":"-12583880","content":""},{"SEQNO":"13","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期貸款","預算數":"-5102000","content":""},{"SEQNO":"14","說明":"","BOLD":"1","LEVEL":"3","項目":"投資活動之淨現金流入(流出－)","預算數":"-28868148","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"2","項目":"融資活動之現金流量","預算數":"","content":""},{"SEQNO":"16","說明":"係減少其他負債","BOLD":"0","LEVEL":"3","項目":"減少短期債務、流動金融負債、其他負債及遞延貸項","預算數":"-512","content":""},{"SEQNO":"17","說明":"","BOLD":"0","LEVEL":"4","項目":"減少其他負債","預算數":"-512","content":""},{"SEQNO":"18","說明":"","BOLD":"1","LEVEL":"3","項目":"融資活動之淨現金流入(流出－)","預算數":"-512","content":""},{"SEQNO":"19","說明":"","BOLD":"1","LEVEL":"2","項目":"現金及約當現金之淨增(淨減－)","預算數":"8771520","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"2","項目":"期初現金及約當現金","預算數":"169993598","content":""},{"SEQNO":"21","說明":"","BOLD":"1","LEVEL":"2","項目":"期末現金及約當現金","預算數":"178765118","content":""}]}},"收支預計表":{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"104","報表名稱":"收支預計表","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":"369252490","比較增減-百分比":"5.66","LEVEL":"2","content":"","比較增減-金額":"19793109","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"349459381","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":"411938486"},{"本年度預算數-百分比":"5.58","本年度預算數-金額":"20588731","比較增減-百分比":"8.68","LEVEL":"3","content":"","比較增減-金額":"1644006","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"18944725","上年度預算數-百分比":"5.42","前年度決算數-百分比":"19.75","BOLD":"0","前年度決算數-金額":"81368477"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"3","科目":"事業投資收入","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"1.41","BOLD":"0","前年度決算數-金額":"5821274"},{"本年度預算數-百分比":"0.16","本年度預算數-金額":"596400","比較增減-百分比":"3.18","LEVEL":"4","content":"","比較增減-金額":"18403","SEQNO":"4","科目":"融資業務收入","上年度預算數-金額":"577997","上年度預算數-百分比":"0.17","前年度決算數-百分比":"0.16","BOLD":"0","前年度決算數-金額":"673786"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"5","科目":"兌換賸餘","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"3.55","BOLD":"0","前年度決算數-金額":"14622854"},{"本年度預算數-百分比":"0.06","本年度預算數-金額":"208790","比較增減-百分比":"0.79","LEVEL":"4","content":"","比較增減-金額":"1642","SEQNO":"6","科目":"不動產投資收入","上年度預算數-金額":"207148","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":"207303"},{"本年度預算數-百分比":"4.29","本年度預算數-金額":"15837532","比較增減-百分比":"51.16","LEVEL":"4","content":"","比較增減-金額":"5360252","SEQNO":"7","科目":"出售證券收入","上年度預算數-金額":"10477280","上年度預算數-百分比":"3.00","前年度決算數-百分比":"3.88","BOLD":"0","前年度決算數-金額":"16002154"},{"本年度預算數-百分比":"0.40","本年度預算數-金額":"1483513","比較增減-百分比":"2.60","LEVEL":"4","content":"","比較增減-金額":"37535","SEQNO":"8","科目":"存款利息收入","上年度預算數-金額":"1445978","上年度預算數-百分比":"0.41","前年度決算數-百分比":"0.36","BOLD":"0","前年度決算數-金額":"1500328"},{"本年度預算數-百分比":"0.67","本年度預算數-金額":"2462496","比較增減-百分比":"60.51","LEVEL":"4","content":"","比較增減-金額":"-3773826","SEQNO":"9","科目":"其他投融資業務收入","上年度預算數-金額":"6236322","上年度預算數-百分比":"1.78","前年度決算數-百分比":"10.33","BOLD":"0","前年度決算數-金額":"42540778"},{"本年度預算數-百分比":"93.30","本年度預算數-金額":"344529317","比較增減-百分比":"5.70","LEVEL":"3","content":"","比較增減-金額":"18584957","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"325944360","上年度預算數-百分比":"93.27","前年度決算數-百分比":"79.29","BOLD":"0","前年度決算數-金額":"326641372"},{"本年度預算數-百分比":"92.99","本年度預算數-金額":"343351615","比較增減-百分比":"5.90","LEVEL":"4","content":"","比較增減-金額":"19125530","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"324226085","上年度預算數-百分比":"92.78","前年度決算數-百分比":"74.00","BOLD":"0","前年度決算數-金額":"304834017"},{"本年度預算數-百分比":"0.32","本年度預算數-金額":"1177702","比較增減-百分比":"31.46","LEVEL":"4","content":"","比較增減-金額":"-540573","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"1718275","上年度預算數-百分比":"0.49","前年度決算數-百分比":"5.29","BOLD":"0","前年度決算數-金額":"21807355"},{"本年度預算數-百分比":"1.12","本年度預算數-金額":"4134442","比較增減-百分比":"9.54","LEVEL":"3","content":"","比較增減-金額":"-435854","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"4570296","上年度預算數-百分比":"1.31","前年度決算數-百分比":"0.95","BOLD":"0","前年度決算數-金額":"3928637"},{"本年度預算數-百分比":"1.12","本年度預算數-金額":"4129062","比較增減-百分比":"9.55","LEVEL":"4","content":"","比較增減-金額":"-436114","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"4565176","上年度預算數-百分比":"1.31","前年度決算數-百分比":"0.95","BOLD":"0","前年度決算數-金額":"3898063"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"5380","比較增減-百分比":"5.08","LEVEL":"4","content":"","比較增減-金額":"260","SEQNO":"15","科目":"雜項業務收入","上年度預算數-金額":"5120","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":"30574"},{"本年度預算數-百分比":"100.02","本年度預算數-金額":"369335966","比較增減-百分比":"5.67","LEVEL":"2","content":"","比較增減-金額":"19806572","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"349529394","上年度預算數-百分比":"100.02","前年度決算數-百分比":"100.03","BOLD":"1","前年度決算數-金額":"412067692"},{"本年度預算數-百分比":"0.21","本年度預算數-金額":"762394","比較增減-百分比":"1.37","LEVEL":"3","content":"","比較增減-金額":"-10592","SEQNO":"17","科目":"投融資業務成本","上年度預算數-金額":"772986","上年度預算數-百分比":"0.22","前年度決算數-百分比":"12.13","BOLD":"0","前年度決算數-金額":"49958734"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"18","科目":"事業投資成本","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"0","BOLD":"0","前年度決算數-金額":"0"},{"本年度預算數-百分比":"0.03","本年度預算數-金額":"103000","比較增減-百分比":"9.65","LEVEL":"4","content":"","比較增減-金額":"-11000","SEQNO":"19","科目":"融資業務成本","上年度預算數-金額":"114000","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.02","BOLD":"0","前年度決算數-金額":"71033"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"20","科目":"兌換短絀","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"3.67","BOLD":"0","前年度決算數-金額":"15098625"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"20184","比較增減-百分比":"5.28","LEVEL":"4","content":"","比較增減-金額":"-1125","SEQNO":"21","科目":"不動產投資成本","上年度預算數-金額":"21309","上年度預算數-百分比":"0.01","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"18794"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"22","科目":"出售證券成本","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"1.45","BOLD":"0","前年度決算數-金額":"5992996"},{"本年度預算數-百分比":"0.17","本年度預算數-金額":"639210","比較增減-百分比":"0.24","LEVEL":"4","content":"","比較增減-金額":"1533","SEQNO":"23","科目":"其他投融資業務成本","上年度預算數-金額":"637677","上年度預算數-百分比":"0.18","前年度決算數-百分比":"6.99","BOLD":"0","前年度決算數-金額":"28777286"},{"本年度預算數-百分比":"99.10","本年度預算數-金額":"365937760","比較增減-百分比":"5.54","LEVEL":"3","content":"","比較增減-金額":"19211040","SEQNO":"24","科目":"保險成本","上年度預算數-金額":"346726720","上年度預算數-百分比":"99.22","前年度決算數-百分比":"87.55","BOLD":"0","前年度決算數-金額":"360634031"},{"本年度預算數-百分比":"90.54","本年度預算數-金額":"334330660","比較增減-百分比":"11.49","LEVEL":"4","content":"","比較增減-金額":"34450017","SEQNO":"25","科目":"保險給付","上年度預算數-金額":"299880643","上年度預算數-百分比":"85.81","前年度決算數-百分比":"72.95","BOLD":"0","前年度決算數-金額":"300493813"},{"本年度預算數-百分比":"8.45","本年度預算數-金額":"31193453","比較增減-百分比":"32.24","LEVEL":"4","content":"","比較增減-金額":"-14840979","SEQNO":"26","科目":"提存責任準備","上年度預算數-金額":"46034432","上年度預算數-百分比":"13.17","前年度決算數-百分比":"14.50","BOLD":"0","前年度決算數-金額":"59735388"},{"本年度預算數-百分比":"0.11","本年度預算數-金額":"413647","比較增減-百分比":"49.04","LEVEL":"4","content":"","比較增減-金額":"-397998","SEQNO":"27","科目":"呆帳","上年度預算數-金額":"811645","上年度預算數-百分比":"0.23","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"404830"},{"本年度預算數-百分比":"0.71","本年度預算數-金額":"2635812","比較增減-百分比":"29.86","LEVEL":"3","content":"","比較增減-金額":"606124","SEQNO":"28","科目":"其他業務成本","上年度預算數-金額":"2029688","上年度預算數-百分比":"0.58","前年度決算數-百分比":"0.36","BOLD":"0","前年度決算數-金額":"1474927"},{"本年度預算數-百分比":"0.71","本年度預算數-金額":"2635812","比較增減-百分比":"29.86","LEVEL":"4","content":"","比較增減-金額":"606124","SEQNO":"29","科目":"雜項業務成本","上年度預算數-金額":"2029688","上年度預算數-百分比":"0.58","前年度決算數-百分比":"0.36","BOLD":"0","前年度決算數-金額":"1474927"},{"本年度預算數-百分比":"-0.02","本年度預算數-金額":"-83476","比較增減-百分比":"19.23","LEVEL":"2","content":"","比較增減-金額":"-13463","SEQNO":"30","科目":"業務賸餘(短絀－)","上年度預算數-金額":"-70013","上年度預算數-百分比":"-0.02","前年度決算數-百分比":"-0.03","BOLD":"1","前年度決算數-金額":"-129206"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"86566","比較增減-百分比":"18.42","LEVEL":"2","content":"","比較增減-金額":"13463","SEQNO":"31","科目":"業務外收入","上年度預算數-金額":"73103","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.03","BOLD":"1","前年度決算數-金額":"129525"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"1344","比較增減-百分比":"105.50","LEVEL":"3","content":"","比較增減-金額":"690","SEQNO":"32","科目":"財務收入","上年度預算數-金額":"654","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":"2137"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"1344","比較增減-百分比":"105.50","LEVEL":"4","content":"","比較增減-金額":"690","SEQNO":"33","科目":"利息收入","上年度預算數-金額":"654","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":"2137"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"85222","比較增減-百分比":"17.63","LEVEL":"3","content":"","比較增減-金額":"12773","SEQNO":"34","科目":"其他業務外收入","上年度預算數-金額":"72449","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.03","BOLD":"0","前年度決算數-金額":"127388"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"35","科目":"違規罰款收入","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"0.00","BOLD":"0","前年度決算數-金額":"2036"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"82210","比較增減-百分比":"16.34","LEVEL":"4","content":"","比較增減-金額":"11545","SEQNO":"36","科目":"收回呆帳","上年度預算數-金額":"70665","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.03","BOLD":"0","前年度決算數-金額":"119779"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3012","比較增減-百分比":"68.83","LEVEL":"4","content":"","比較增減-金額":"1228","SEQNO":"37","科目":"雜項收入","上年度預算數-金額":"1784","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":"5573"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3090","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"0","SEQNO":"38","科目":"業務外費用","上年度預算數-金額":"3090","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":"319"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3090","比較增減-百分比":"0","LEVEL":"3","content":"","比較增減-金額":"0","SEQNO":"39","科目":"其他業務外費用","上年度預算數-金額":"3090","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":"319"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3090","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"40","科目":"雜項費用","上年度預算數-金額":"3090","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":"319"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"83476","比較增減-百分比":"19.23","LEVEL":"2","content":"","比較增減-金額":"13463","SEQNO":"41","科目":"業務外賸餘(短絀－)","上年度預算數-金額":"70013","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.03","BOLD":"1","前年度決算數-金額":"129206"},{"本年度預算數-百分比":"0","本年度預算數-金額":"0","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"0","SEQNO":"42","科目":"本期賸餘(短絀－)","上年度預算數-金額":"0","上年度預算數-百分比":"0","前年度決算數-百分比":"0","BOLD":"1","前年度決算數-金額":"0"}]}}}},"success":true,"updateTime":"20221222T150335"}