{"result":{"resource_id":"A17010000J-000006-idh","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":"113","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":"34672230","content":""},{"SEQNO":"2","說明":"","BOLD":"1","LEVEL":"02","項目":"利息股利之調整","預算數":"-8390526","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":"-8390526","content":""},{"SEQNO":"4","說明":"","BOLD":"1","LEVEL":"02","項目":"調整項目","預算數":"43062362","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":"34671836","content":""},{"SEQNO":"6","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"394","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":"34672230","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之現金流量","預算數":"-10464211","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":"2709009","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":"10100000","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"8375073","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":"-4891781","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":"-26744512","content":""},{"SEQNO":"14","說明":"","BOLD":"1","LEVEL":"02","項目":"增加無形資產及其他資產","預算數":"-12000","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之淨現金流入（流出）","預算數":"-10464211","content":""},{"SEQNO":"16","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之現金流量","預算數":"1504702","content":""},{"SEQNO":"17","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":"1607000","content":""},{"SEQNO":"18","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":"-900","content":""},{"SEQNO":"19","說明":"","BOLD":"1","LEVEL":"02","項目":"支付利息","預算數":"-101398","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之淨現金流入（流出）","預算數":"1504702","content":""},{"SEQNO":"21","說明":"","BOLD":"1","LEVEL":"01","項目":"現金及約當現金之淨增（淨減）","預算數":"25712721","content":""},{"SEQNO":"22","說明":"","BOLD":"1","LEVEL":"01","項目":"期初現金及約當現金","預算數":"78281160","content":""},{"SEQNO":"23","說明":"","BOLD":"1","LEVEL":"01","項目":"期末現金及約當現金","預算數":"103993881","content":""}]}},"收支餘絀預計表":{"COMM":{},"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"113","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":{"ROW":[{"本年度預算數-百分比":"100.00","本年度預算數-金額":"698902259","比較增減-百分比":"17.59","LEVEL":"02","content":"","比較增減-金額":"104547421","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"594354838","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":"824288103"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"274530","比較增減-百分比":"2.58","LEVEL":"03","content":"","比較增減-金額":"-7273","SEQNO":"2","科目":"租金及權利金收入","上年度預算數-金額":"281803","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.03","BOLD":"0","前年度決算數-金額":"274738"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"274530","比較增減-百分比":"2.58","LEVEL":"04","content":"","比較增減-金額":"-7273","SEQNO":"3","科目":"投資性不動產收入","上年度預算數-金額":"281803","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.03","BOLD":"0","前年度決算數-金額":"274738"},{"本年度預算數-百分比":"4.62","本年度預算數-金額":"32289141","比較增減-百分比":"4.06","LEVEL":"03","content":"","比較增減-金額":"-1367746","SEQNO":"4","科目":"投融資業務收入","上年度預算數-金額":"33656887","上年度預算數-百分比":"5.66","前年度決算數-百分比":"28.64","BOLD":"0","前年度決算數-金額":"236073394"},{"本年度預算數-百分比":"4.28","本年度預算數-金額":"29893159","比較增減-百分比":"7.19","LEVEL":"04","content":"","比較增減-金額":"-2315207","SEQNO":"5","科目":"投資業務收入","上年度預算數-金額":"32208366","上年度預算數-百分比":"5.42","前年度決算數-百分比":"19.04","BOLD":"0","前年度決算數-金額":"156945286"},{"本年度預算數-百分比":"0.09","本年度預算數-金額":"622948","比較增減-百分比":"16.08","LEVEL":"04","content":"","比較增減-金額":"86283","SEQNO":"6","科目":"融資業務收入","上年度預算數-金額":"536665","上年度預算數-百分比":"0.09","前年度決算數-百分比":"0.07","BOLD":"0","前年度決算數-金額":"554942"},{"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":"9.34","BOLD":"0","前年度決算數-金額":"76966191"},{"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":"277284"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"1773034","比較增減-百分比":"94.44","LEVEL":"04","content":"","比較增減-金額":"861178","SEQNO":"9","科目":"存款利息收入","上年度預算數-金額":"911856","上年度預算數-百分比":"0.15","前年度決算數-百分比":"0.16","BOLD":"0","前年度決算數-金額":"1329691"},{"本年度預算數-百分比":"75.99","本年度預算數-金額":"531071560","比較增減-百分比":"3.81","LEVEL":"03","content":"","比較增減-金額":"19511167","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"511560393","上年度預算數-百分比":"86.07","前年度決算數-百分比":"67.19","BOLD":"0","前年度決算數-金額":"553862377"},{"本年度預算數-百分比":"75.98","本年度預算數-金額":"530997778","比較增減-百分比":"3.82","LEVEL":"04","content":"","比較增減-金額":"19534849","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"511462929","上年度預算數-百分比":"86.05","前年度決算數-百分比":"58.98","BOLD":"0","前年度決算數-金額":"486200684"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"73782","比較增減-百分比":"24.30","LEVEL":"04","content":"","比較增減-金額":"-23682","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"97464","上年度預算數-百分比":"0.02","前年度決算數-百分比":"8.21","BOLD":"0","前年度決算數-金額":"67661694"},{"本年度預算數-百分比":"19.35","本年度預算數-金額":"135267028","比較增減-百分比":"176.87","LEVEL":"03","content":"","比較增減-金額":"86411273","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"48855755","上年度預算數-百分比":"8.22","前年度決算數-百分比":"4.13","BOLD":"0","前年度決算數-金額":"34077594"},{"本年度預算數-百分比":"19.35","本年度預算數-金額":"135209157","比較增減-百分比":"177.57","LEVEL":"04","content":"","比較增減-金額":"86497070","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"48712087","上年度預算數-百分比":"8.20","前年度決算數-百分比":"4.12","BOLD":"0","前年度決算數-金額":"33994438"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"57871","比較增減-百分比":"59.72","LEVEL":"04","content":"","比較增減-金額":"-85797","SEQNO":"15","科目":"雜項業務收入","上年度預算數-金額":"143668","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"83157"},{"本年度預算數-百分比":"100.05","本年度預算數-金額":"699228480","比較增減-百分比":"17.59","LEVEL":"02","content":"","比較增減-金額":"104582910","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"594645570","上年度預算數-百分比":"100.05","前年度決算數-百分比":"100.05","BOLD":"1","前年度決算數-金額":"824663226"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"32423","比較增減-百分比":"2.69","LEVEL":"03","content":"","比較增減-金額":"850","SEQNO":"17","科目":"出租資產成本","上年度預算數-金額":"31573","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":"28956"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"32423","比較增減-百分比":"2.69","LEVEL":"04","content":"","比較增減-金額":"850","SEQNO":"18","科目":"投資性不動產成本","上年度預算數-金額":"31573","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":"28956"},{"本年度預算數-百分比":"0.14","本年度預算數-金額":"1013286","比較增減-百分比":"0.95","LEVEL":"03","content":"","比較增減-金額":"9523","SEQNO":"19","科目":"投融資業務成本","上年度預算數-金額":"1003763","上年度預算數-百分比":"0.17","前年度決算數-百分比":"35.19","BOLD":"0","前年度決算數-金額":"290105884"},{"本年度預算數-百分比":"0.14","本年度預算數-金額":"945286","比較增減-百分比":"1.02","LEVEL":"04","content":"","比較增減-金額":"9523","SEQNO":"20","科目":"投資業務成本","上年度預算數-金額":"935763","上年度預算數-百分比":"0.16","前年度決算數-百分比":"30.34","BOLD":"0","前年度決算數-金額":"250069139"},{"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":"64594"},{"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":"4.85","BOLD":"0","前年度決算數-金額":"39972151"},{"本年度預算數-百分比":"99.04","本年度預算數-金額":"692223625","比較增減-百分比":"17.65","LEVEL":"03","content":"","比較增減-金額":"103841609","SEQNO":"23","科目":"保險成本","上年度預算數-金額":"588382016","上年度預算數-百分比":"99.00","前年度決算數-百分比":"64.37","BOLD":"0","前年度決算數-金額":"530555494"},{"本年度預算數-百分比":"83.98","本年度預算數-金額":"586951800","比較增減-百分比":"1.42","LEVEL":"04","content":"","比較增減-金額":"8205336","SEQNO":"24","科目":"保險給付","上年度預算數-金額":"578746464","上年度預算數-百分比":"97.37","前年度決算數-百分比":"62.65","BOLD":"0","前年度決算數-金額":"516438493"},{"本年度預算數-百分比":"14.96","本年度預算數-金額":"104526278","比較增減-百分比":"1098.03","LEVEL":"04","content":"","比較增減-金額":"95801443","SEQNO":"25","科目":"提存責任準備","上年度預算數-金額":"8724835","上年度預算數-百分比":"1.47","前年度決算數-百分比":"1.61","BOLD":"0","前年度決算數-金額":"13311535"},{"本年度預算數-百分比":"0.11","本年度預算數-金額":"745547","比較增減-百分比":"18.14","LEVEL":"04","content":"","比較增減-金額":"-165170","SEQNO":"26","科目":"呆帳","上年度預算數-金額":"910717","上年度預算數-百分比":"0.15","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"805467"},{"本年度預算數-百分比":"0.85","本年度預算數-金額":"5959146","比較增減-百分比":"13.98","LEVEL":"03","content":"","比較增減-金額":"730928","SEQNO":"27","科目":"其他業務成本","上年度預算數-金額":"5228218","上年度預算數-百分比":"0.88","前年度決算數-百分比":"0.48","BOLD":"0","前年度決算數-金額":"3972891"},{"本年度預算數-百分比":"0.85","本年度預算數-金額":"5959146","比較增減-百分比":"13.98","LEVEL":"04","content":"","比較增減-金額":"730928","SEQNO":"28","科目":"雜項業務成本","上年度預算數-金額":"5228218","上年度預算數-百分比":"0.88","前年度決算數-百分比":"0.48","BOLD":"0","前年度決算數-金額":"3972891"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"-326221","比較增減-百分比":"12.21","LEVEL":"02","content":"","比較增減-金額":"-35489","SEQNO":"29","科目":"業務賸餘(短絀)","上年度預算數-金額":"-290732","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"-375122"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"328255","比較增減-百分比":"12.85","LEVEL":"02","content":"","比較增減-金額":"37368","SEQNO":"30","科目":"業務外收入","上年度預算數-金額":"290887","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"375845"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"394","比較增減-百分比":"3.14","LEVEL":"03","content":"","比較增減-金額":"12","SEQNO":"31","科目":"財務收入","上年度預算數-金額":"382","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":"524"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"394","比較增減-百分比":"3.14","LEVEL":"04","content":"","比較增減-金額":"12","SEQNO":"32","科目":"利息收入","上年度預算數-金額":"382","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":"524"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"327861","比較增減-百分比":"12.86","LEVEL":"03","content":"","比較增減-金額":"37356","SEQNO":"33","科目":"其他業務外收入","上年度預算數-金額":"290505","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":"375321"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2470","比較增減-百分比":"","LEVEL":"04","content":"","比較增減-金額":"","SEQNO":"34","科目":"違規罰款收入","上年度預算數-金額":"2470","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":"41992"},{"本年度預算數-百分比":"0.04","本年度預算數-金額":"305163","比較增減-百分比":"11.19","LEVEL":"04","content":"","比較增減-金額":"30722","SEQNO":"35","科目":"收回呆帳","上年度預算數-金額":"274441","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":"306608"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"20228","比較增減-百分比":"48.80","LEVEL":"04","content":"","比較增減-金額":"6634","SEQNO":"36","科目":"雜項收入","上年度預算數-金額":"13594","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":"26720"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2034","比較增減-百分比":"1212.26","LEVEL":"02","content":"","比較增減-金額":"1879","SEQNO":"37","科目":"業務外費用","上年度預算數-金額":"155","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":"723"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2034","比較增減-百分比":"1212.26","LEVEL":"03","content":"","比較增減-金額":"1879","SEQNO":"38","科目":"其他業務外費用","上年度預算數-金額":"155","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":"723"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2034","比較增減-百分比":"1212.26","LEVEL":"04","content":"","比較增減-金額":"1879","SEQNO":"39","科目":"雜項費用","上年度預算數-金額":"155","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":"723"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"326221","比較增減-百分比":"12.21","LEVEL":"02","content":"","比較增減-金額":"35489","SEQNO":"40","科目":"業務外賸餘(短絀)","上年度預算數-金額":"290732","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.05","BOLD":"1","前年度決算數-金額":"375122"},{"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":"20250117T174716"}