{"result":{"resource_id":"A17010000J-000006-oW7","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":"106","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":"","BOLD":"0","LEVEL":"3","項目":"調整非現金項目","預算數":"48912183","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":"419658","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"4","項目":"提存各項準備","預算數":"48938794","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"4","項目":"攤銷","預算數":"1140","content":""},{"SEQNO":"6","說明":"","BOLD":"0","LEVEL":"4","項目":"流動資產淨減(淨增-)","預算數":"-498247","content":""},{"SEQNO":"7","說明":"","BOLD":"0","LEVEL":"4","項目":"流動負債淨增(淨減-)","預算數":"50838","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"3","項目":"業務活動之淨現金流入(流出－)","預算數":"48912183","content":""},{"SEQNO":"9","說明":"","BOLD":"1","LEVEL":"2","項目":"投資活動之現金流量","預算數":"","content":""},{"SEQNO":"10","說明":"","BOLD":"0","LEVEL":"3","項目":"增加流動金融資產及短期貸墊款","預算數":"-41626618","content":""},{"SEQNO":"11","說明":"","BOLD":"0","LEVEL":"4","項目":"增加流動金融資產","預算數":"-40309718","content":""},{"SEQNO":"12","說明":"","BOLD":"0","LEVEL":"4","項目":"增加短期貸款","預算數":"-1316900","content":""},{"SEQNO":"13","說明":"","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":"-15587392","content":""},{"SEQNO":"14","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期投資","預算數":"-12591662","content":""},{"SEQNO":"15","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期貸款","預算數":"-2995730","content":""},{"SEQNO":"16","說明":"","BOLD":"1","LEVEL":"3","項目":"投資活動之淨現金流入(流出－)","預算數":"-57214010","content":""},{"SEQNO":"17","說明":"","BOLD":"1","LEVEL":"2","項目":"融資活動之現金流量","預算數":"","content":""},{"SEQNO":"18","說明":"","BOLD":"0","LEVEL":"3","項目":"增加短期債務、流動金融負債、其他負債及遞延貸項","預算數":"1318726","content":""},{"SEQNO":"19","說明":"","BOLD":"0","LEVEL":"4","項目":"增加短期債務","預算數":"1316900","content":""},{"SEQNO":"20","說明":"","BOLD":"0","LEVEL":"4","項目":"增加其他負債","預算數":"1826","content":""},{"SEQNO":"21","說明":"","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":"-17","content":""},{"SEQNO":"22","說明":"","BOLD":"0","LEVEL":"4","項目":"減少其他負債","預算數":"-17","content":""},{"SEQNO":"23","說明":"","BOLD":"1","LEVEL":"3","項目":"融資活動之淨現金流入(流出－)","預算數":"1318709","content":""},{"SEQNO":"24","說明":"","BOLD":"1","LEVEL":"2","項目":"現金及約當現金之淨增(淨減－)","預算數":"-6983118","content":""},{"SEQNO":"25","說明":"","BOLD":"1","LEVEL":"2","項目":"期初現金及約當現金","預算數":"143560026","content":""},{"SEQNO":"26","說明":"","BOLD":"1","LEVEL":"2","項目":"期末現金及約當現金","預算數":"136576908","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":"106","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":"418430732","比較增減-百分比":"8.96","LEVEL":"2","content":"","比較增減-金額":"34404387","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"384026345","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":"459375726"},{"本年度預算數-百分比":"7.52","本年度預算數-金額":"31473282","比較增減-百分比":"8.53","LEVEL":"3","content":"","比較增減-金額":"2472651","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"29000631","上年度預算數-百分比":"7.55","前年度決算數-百分比":"21.62","BOLD":"0","前年度決算數-金額":"99336421"},{"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":"1.78","BOLD":"0","前年度決算數-金額":"8163194"},{"本年度預算數-百分比":"0.14","本年度預算數-金額":"572435","比較增減-百分比":"14.91","LEVEL":"4","content":"","比較增減-金額":"-100309","SEQNO":"4","科目":"融資業務收入","上年度預算數-金額":"672744","上年度預算數-百分比":"0.18","前年度決算數-百分比":"0.12","BOLD":"0","前年度決算數-金額":"529430"},{"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":"5.13","BOLD":"0","前年度決算數-金額":"23576013"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"214545","比較增減-百分比":"5.60","LEVEL":"4","content":"","比較增減-金額":"11386","SEQNO":"6","科目":"不動產投資收入","上年度預算數-金額":"203159","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":"193392"},{"本年度預算數-百分比":"5.68","本年度預算數-金額":"23771458","比較增減-百分比":"16.27","LEVEL":"4","content":"","比較增減-金額":"3325978","SEQNO":"7","科目":"出售證券收入","上年度預算數-金額":"20445480","上年度預算數-百分比":"5.32","前年度決算數-百分比":"3.95","BOLD":"0","前年度決算數-金額":"18130139"},{"本年度預算數-百分比":"0.31","本年度預算數-金額":"1314865","比較增減-百分比":"23.25","LEVEL":"4","content":"","比較增減-金額":"248066","SEQNO":"8","科目":"存款利息收入","上年度預算數-金額":"1066799","上年度預算數-百分比":"0.28","前年度決算數-百分比":"0.43","BOLD":"0","前年度決算數-金額":"1956895"},{"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":"9","科目":"手續費收入","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":"652"},{"本年度預算數-百分比":"1.34","本年度預算數-金額":"5599979","比較增減-百分比":"15.31","LEVEL":"4","content":"","比較增減-金額":"-1012470","SEQNO":"10","科目":"其他投融資業務收入","上年度預算數-金額":"6612449","上年度預算數-百分比":"1.72","前年度決算數-百分比":"10.18","BOLD":"0","前年度決算數-金額":"46786707"},{"本年度預算數-百分比":"91.52","本年度預算數-金額":"382942398","比較增減-百分比":"9.15","LEVEL":"3","content":"","比較增減-金額":"32097035","SEQNO":"11","科目":"保險收入","上年度預算數-金額":"350845363","上年度預算數-百分比":"91.36","前年度決算數-百分比":"77.57","BOLD":"0","前年度決算數-金額":"356334247"},{"本年度預算數-百分比":"91.40","本年度預算數-金額":"382434846","比較增減-百分比":"9.27","LEVEL":"4","content":"","比較增減-金額":"32445582","SEQNO":"12","科目":"保費收入","上年度預算數-金額":"349989264","上年度預算數-百分比":"91.14","前年度決算數-百分比":"77.48","BOLD":"0","前年度決算數-金額":"355946776"},{"本年度預算數-百分比":"0.12","本年度預算數-金額":"507552","比較增減-百分比":"40.71","LEVEL":"4","content":"","比較增減-金額":"-348547","SEQNO":"13","科目":"收回責任準備","上年度預算數-金額":"856099","上年度預算數-百分比":"0.22","前年度決算數-百分比":"0.08","BOLD":"0","前年度決算數-金額":"387471"},{"本年度預算數-百分比":"0.96","本年度預算數-金額":"4015052","比較增減-百分比":"3.95","LEVEL":"3","content":"","比較增減-金額":"-165299","SEQNO":"14","科目":"其他業務收入","上年度預算數-金額":"4180351","上年度預算數-百分比":"1.09","前年度決算數-百分比":"0.81","BOLD":"0","前年度決算數-金額":"3705058"},{"本年度預算數-百分比":"0.96","本年度預算數-金額":"4012252","比較增減-百分比":"3.94","LEVEL":"4","content":"","比較增減-金額":"-164756","SEQNO":"15","科目":"其他補助收入","上年度預算數-金額":"4177008","上年度預算數-百分比":"1.09","前年度決算數-百分比":"0.80","BOLD":"0","前年度決算數-金額":"3682600"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2800","比較增減-百分比":"16.24","LEVEL":"4","content":"","比較增減-金額":"-543","SEQNO":"16","科目":"雜項業務收入","上年度預算數-金額":"3343","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":"22458"},{"本年度預算數-百分比":"100.02","本年度預算數-金額":"418534437","比較增減-百分比":"8.96","LEVEL":"2","content":"","比較增減-金額":"34411221","SEQNO":"17","科目":"業務成本與費用","上年度預算數-金額":"384123216","上年度預算數-百分比":"100.03","前年度決算數-百分比":"100.03","BOLD":"1","前年度決算數-金額":"459501120"},{"本年度預算數-百分比":"0.26","本年度預算數-金額":"1100732","比較增減-百分比":"15.00","LEVEL":"3","content":"","比較增減-金額":"143566","SEQNO":"18","科目":"投融資業務成本","上年度預算數-金額":"957166","上年度預算數-百分比":"0.25","前年度決算數-百分比":"22.06","BOLD":"0","前年度決算數-金額":"101339096"},{"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":"19","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":"0.00","BOLD":"0","前年度決算數-金額":"0"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"68000","比較增減-百分比":"5.56","LEVEL":"4","content":"","比較增減-金額":"-4000","SEQNO":"20","科目":"融資業務成本","上年度預算數-金額":"72000","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":"57326"},{"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":"21","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":"5.73","BOLD":"0","前年度決算數-金額":"26331728"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"20670","比較增減-百分比":"0.40","LEVEL":"4","content":"","比較增減-金額":"83","SEQNO":"22","科目":"不動產投資成本","上年度預算數-金額":"20587","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":"19625"},{"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":"23","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":"2.34","BOLD":"0","前年度決算數-金額":"10742268"},{"本年度預算數-百分比":"0.24","本年度預算數-金額":"1012062","比較增減-百分比":"17.06","LEVEL":"4","content":"","比較增減-金額":"147483","SEQNO":"24","科目":"其他投融資業務成本","上年度預算數-金額":"864579","上年度預算數-百分比":"0.23","前年度決算數-百分比":"13.97","BOLD":"0","前年度決算數-金額":"64188148"},{"本年度預算數-百分比":"99.16","本年度預算數-金額":"414923371","比較增減-百分比":"9.19","LEVEL":"3","content":"","比較增減-金額":"34928061","SEQNO":"25","科目":"保險成本","上年度預算數-金額":"379995310","上年度預算數-百分比":"98.95","前年度決算數-百分比":"77.53","BOLD":"0","前年度決算數-金額":"356158584"},{"本年度預算數-百分比":"87.25","本年度預算數-金額":"365074732","比較增減-百分比":"6.01","LEVEL":"4","content":"","比較增減-金額":"20691449","SEQNO":"26","科目":"保險給付","上年度預算數-金額":"344383283","上年度預算數-百分比":"89.68","前年度決算數-百分比":"67.04","BOLD":"0","前年度決算數-金額":"307974702"},{"本年度預算數-百分比":"11.82","本年度預算數-金額":"49446346","比較增減-百分比":"40.29","LEVEL":"4","content":"","比較增減-金額":"14201256","SEQNO":"27","科目":"提存責任準備","上年度預算數-金額":"35245090","上年度預算數-百分比":"9.18","前年度決算數-百分比":"10.38","BOLD":"0","前年度決算數-金額":"47702508"},{"本年度預算數-百分比":"0.10","本年度預算數-金額":"402293","比較增減-百分比":"9.64","LEVEL":"4","content":"","比較增減-金額":"35356","SEQNO":"28","科目":"呆帳","上年度預算數-金額":"366937","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":"481373"},{"本年度預算數-百分比":"0.60","本年度預算數-金額":"2510334","比較增減-百分比":"20.83","LEVEL":"3","content":"","比較增減-金額":"-660406","SEQNO":"29","科目":"其他業務成本","上年度預算數-金額":"3170740","上年度預算數-百分比":"0.83","前年度決算數-百分比":"0.44","BOLD":"0","前年度決算數-金額":"2003440"},{"本年度預算數-百分比":"0.60","本年度預算數-金額":"2510334","比較增減-百分比":"20.83","LEVEL":"4","content":"","比較增減-金額":"-660406","SEQNO":"30","科目":"雜項業務成本","上年度預算數-金額":"3170740","上年度預算數-百分比":"0.83","前年度決算數-百分比":"0.44","BOLD":"0","前年度決算數-金額":"2003440"},{"本年度預算數-百分比":"-0.02","本年度預算數-金額":"-103705","比較增減-百分比":"7.05","LEVEL":"2","content":"","比較增減-金額":"-6834","SEQNO":"31","科目":"業務賸餘(短絀－)","上年度預算數-金額":"-96871","上年度預算數-百分比":"-0.03","前年度決算數-百分比":"-0.03","BOLD":"1","前年度決算數-金額":"-125394"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"103795","比較增減-百分比":"7.05","LEVEL":"2","content":"","比較增減-金額":"6834","SEQNO":"32","科目":"業務外收入","上年度預算數-金額":"96961","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.03","BOLD":"1","前年度決算數-金額":"125910"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"399","比較增減-百分比":"33.17","LEVEL":"3","content":"","比較增減-金額":"-198","SEQNO":"33","科目":"財務收入","上年度預算數-金額":"597","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":"698"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"399","比較增減-百分比":"33.17","LEVEL":"4","content":"","比較增減-金額":"-198","SEQNO":"34","科目":"利息收入","上年度預算數-金額":"597","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":"698"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"103396","比較增減-百分比":"7.30","LEVEL":"3","content":"","比較增減-金額":"7032","SEQNO":"35","科目":"其他業務外收入","上年度預算數-金額":"96364","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.03","BOLD":"0","前年度決算數-金額":"125212"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"700","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"36","科目":"違規罰款收入","上年度預算數-金額":"700","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":"695"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"98569","比較增減-百分比":"6.04","LEVEL":"4","content":"","比較增減-金額":"5614","SEQNO":"37","科目":"收回呆帳","上年度預算數-金額":"92955","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":"117689"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"4127","比較增減-百分比":"52.34","LEVEL":"4","content":"","比較增減-金額":"1418","SEQNO":"38","科目":"雜項收入","上年度預算數-金額":"2709","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":"6828"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"90","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"0","SEQNO":"39","科目":"業務外費用","上年度預算數-金額":"90","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":"516"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"90","比較增減-百分比":"0","LEVEL":"3","content":"","比較增減-金額":"0","SEQNO":"40","科目":"其他業務外費用","上年度預算數-金額":"90","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":"516"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"90","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"0","SEQNO":"41","科目":"雜項費用","上年度預算數-金額":"90","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":"516"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"103705","比較增減-百分比":"7.05","LEVEL":"2","content":"","比較增減-金額":"6834","SEQNO":"42","科目":"業務外賸餘(短絀－)","上年度預算數-金額":"96871","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.03","BOLD":"1","前年度決算數-金額":"125394"},{"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":"43","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":"0.00","BOLD":"1","前年度決算數-金額":"0"}]}}}},"success":true,"updateTime":"20221222T150334"}