{"result":{"resource_id":"A17010000J-000006-uOS","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":"105","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":"39526372","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":"366937","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"4","項目":"提存各項準備","預算數":"34388991","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"4","項目":"攤銷","預算數":"95","content":""},{"SEQNO":"6","說明":"","BOLD":"0","LEVEL":"4","項目":"流動資產淨減(淨增-)","預算數":"4764776","content":""},{"SEQNO":"7","說明":"","BOLD":"0","LEVEL":"4","項目":"流動負債淨增(淨減-)","預算數":"5573","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":"39526372","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":"減少流動金融資產及短期貸墊款","預算數":"528","content":""},{"SEQNO":"11","說明":"","BOLD":"0","LEVEL":"4","項目":"減少短期貸款","預算數":"528","content":""},{"SEQNO":"12","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":"-28954686","content":""},{"SEQNO":"13","說明":"","BOLD":"0","LEVEL":"4","項目":"增加流動金融資產","預算數":"-28954686","content":""},{"SEQNO":"14","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":"-37729316","content":""},{"SEQNO":"15","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期投資","預算數":"-32051586","content":""},{"SEQNO":"16","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期貸款","預算數":"-5677730","content":""},{"SEQNO":"17","說明":"","BOLD":"0","LEVEL":"3","項目":"增加無形資產、遞延借項及其他資產","預算數":"-5700","content":""},{"SEQNO":"18","說明":"","BOLD":"0","LEVEL":"4","項目":"增加無形資產","預算數":"-5700","content":""},{"SEQNO":"19","說明":"","BOLD":"1","LEVEL":"3","項目":"投資活動之淨現金流入(流出－)","預算數":"-66689174","content":""},{"SEQNO":"20","說明":"","BOLD":"1","LEVEL":"2","項目":"融資活動之現金流量","預算數":"","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":"-1240","content":""},{"SEQNO":"22","說明":"","BOLD":"0","LEVEL":"4","項目":"減少短期債務","預算數":"-528","content":""},{"SEQNO":"23","說明":"","BOLD":"0","LEVEL":"4","項目":"減少其他負債","預算數":"-712","content":""},{"SEQNO":"24","說明":"","BOLD":"1","LEVEL":"3","項目":"融資活動之淨現金流入(流出－)","預算數":"-1240","content":""},{"SEQNO":"25","說明":"","BOLD":"1","LEVEL":"2","項目":"現金及約當現金之淨增(淨減－)","預算數":"-27164042","content":""},{"SEQNO":"26","說明":"","BOLD":"1","LEVEL":"2","項目":"期初現金及約當現金","預算數":"137125614","content":""},{"SEQNO":"27","說明":"","BOLD":"1","LEVEL":"2","項目":"期末現金及約當現金","預算數":"109961572","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":"105","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":"384026345","比較增減-百分比":"4.00","LEVEL":"2","content":"","比較增減-金額":"14773855","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"369252490","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":"422645485"},{"本年度預算數-百分比":"7.55","本年度預算數-金額":"29000631","比較增減-百分比":"40.86","LEVEL":"3","content":"","比較增減-金額":"8411900","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"20588731","上年度預算數-百分比":"5.58","前年度決算數-百分比":"20.90","BOLD":"0","前年度決算數-金額":"88343910"},{"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":"1.55","BOLD":"0","前年度決算數-金額":"6550632"},{"本年度預算數-百分比":"0.18","本年度預算數-金額":"672744","比較增減-百分比":"12.80","LEVEL":"4","content":"","比較增減-金額":"76344","SEQNO":"4","科目":"融資業務收入","上年度預算數-金額":"596400","上年度預算數-百分比":"0.16","前年度決算數-百分比":"0.14","BOLD":"0","前年度決算數-金額":"572875"},{"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":"4.54","BOLD":"0","前年度決算數-金額":"19181905"},{"本年度預算數-百分比":"0.05","本年度預算數-金額":"203159","比較增減-百分比":"2.70","LEVEL":"4","content":"","比較增減-金額":"-5631","SEQNO":"6","科目":"不動產投資收入","上年度預算數-金額":"208790","上年度預算數-百分比":"0.06","前年度決算數-百分比":"0.11","BOLD":"0","前年度決算數-金額":"474626"},{"本年度預算數-百分比":"5.32","本年度預算數-金額":"20445480","比較增減-百分比":"29.10","LEVEL":"4","content":"","比較增減-金額":"4607948","SEQNO":"7","科目":"出售證券收入","上年度預算數-金額":"15837532","上年度預算數-百分比":"4.29","前年度決算數-百分比":"3.88","BOLD":"0","前年度決算數-金額":"16409535"},{"本年度預算數-百分比":"0.28","本年度預算數-金額":"1066799","比較增減-百分比":"28.09","LEVEL":"4","content":"","比較增減-金額":"-416714","SEQNO":"8","科目":"存款利息收入","上年度預算數-金額":"1483513","上年度預算數-百分比":"0.40","前年度決算數-百分比":"0.39","BOLD":"0","前年度決算數-金額":"1666600"},{"本年度預算數-百分比":"1.72","本年度預算數-金額":"6612449","比較增減-百分比":"168.53","LEVEL":"4","content":"","比較增減-金額":"4149953","SEQNO":"9","科目":"其他投融資業務收入","上年度預算數-金額":"2462496","上年度預算數-百分比":"0.67","前年度決算數-百分比":"10.29","BOLD":"0","前年度決算數-金額":"43487738"},{"本年度預算數-百分比":"91.36","本年度預算數-金額":"350845363","比較增減-百分比":"1.83","LEVEL":"3","content":"","比較增減-金額":"6316046","SEQNO":"10","科目":"保險收入","上年度預算數-金額":"344529317","上年度預算數-百分比":"93.30","前年度決算數-百分比":"78.13","BOLD":"0","前年度決算數-金額":"330195474"},{"本年度預算數-百分比":"91.14","本年度預算數-金額":"349989264","比較增減-百分比":"1.93","LEVEL":"4","content":"","比較增減-金額":"6637649","SEQNO":"11","科目":"保費收入","上年度預算數-金額":"343351615","上年度預算數-百分比":"92.99","前年度決算數-百分比":"78.04","BOLD":"0","前年度決算數-金額":"329815113"},{"本年度預算數-百分比":"0.22","本年度預算數-金額":"856099","比較增減-百分比":"27.31","LEVEL":"4","content":"","比較增減-金額":"-321603","SEQNO":"12","科目":"收回責任準備","上年度預算數-金額":"1177702","上年度預算數-百分比":"0.32","前年度決算數-百分比":"0.09","BOLD":"0","前年度決算數-金額":"380361"},{"本年度預算數-百分比":"1.09","本年度預算數-金額":"4180351","比較增減-百分比":"1.11","LEVEL":"3","content":"","比較增減-金額":"45909","SEQNO":"13","科目":"其他業務收入","上年度預算數-金額":"4134442","上年度預算數-百分比":"1.12","前年度決算數-百分比":"0.97","BOLD":"0","前年度決算數-金額":"4106101"},{"本年度預算數-百分比":"1.09","本年度預算數-金額":"4177008","比較增減-百分比":"1.16","LEVEL":"4","content":"","比較增減-金額":"47946","SEQNO":"14","科目":"其他補助收入","上年度預算數-金額":"4129062","上年度預算數-百分比":"1.12","前年度決算數-百分比":"0.97","BOLD":"0","前年度決算數-金額":"4090459"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"3343","比較增減-百分比":"37.86","LEVEL":"4","content":"","比較增減-金額":"-2037","SEQNO":"15","科目":"雜項業務收入","上年度預算數-金額":"5380","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":"15642"},{"本年度預算數-百分比":"100.03","本年度預算數-金額":"384123216","比較增減-百分比":"4.00","LEVEL":"2","content":"","比較增減-金額":"14787250","SEQNO":"16","科目":"業務成本與費用","上年度預算數-金額":"369335966","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":"422779272"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"957166","比較增減-百分比":"25.55","LEVEL":"3","content":"","比較增減-金額":"194772","SEQNO":"17","科目":"投融資業務成本","上年度預算數-金額":"762394","上年度預算數-百分比":"0.21","前年度決算數-百分比":"13.30","BOLD":"0","前年度決算數-金額":"56217397"},{"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":"0.00","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":"72000","比較增減-百分比":"30.10","LEVEL":"4","content":"","比較增減-金額":"-31000","SEQNO":"19","科目":"融資業務成本","上年度預算數-金額":"103000","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.01","BOLD":"0","前年度決算數-金額":"60580"},{"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":"2.95","BOLD":"0","前年度決算數-金額":"12451410"},{"本年度預算數-百分比":"0.01","本年度預算數-金額":"20587","比較增減-百分比":"2.00","LEVEL":"4","content":"","比較增減-金額":"403","SEQNO":"21","科目":"不動產投資成本","上年度預算數-金額":"20184","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":"23285"},{"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":"1.28","BOLD":"0","前年度決算數-金額":"5400999"},{"本年度預算數-百分比":"0.23","本年度預算數-金額":"864579","比較增減-百分比":"35.26","LEVEL":"4","content":"","比較增減-金額":"225369","SEQNO":"23","科目":"其他投融資業務成本","上年度預算數-金額":"639210","上年度預算數-百分比":"0.17","前年度決算數-百分比":"9.06","BOLD":"0","前年度決算數-金額":"38281123"},{"本年度預算數-百分比":"98.95","本年度預算數-金額":"379995310","比較增減-百分比":"3.84","LEVEL":"3","content":"","比較增減-金額":"14057550","SEQNO":"24","科目":"保險成本","上年度預算數-金額":"365937760","上年度預算數-百分比":"99.10","前年度決算數-百分比":"86.27","BOLD":"0","前年度決算數-金額":"364615469"},{"本年度預算數-百分比":"89.68","本年度預算數-金額":"344383283","比較增減-百分比":"3.01","LEVEL":"4","content":"","比較增減-金額":"10052623","SEQNO":"25","科目":"保險給付","上年度預算數-金額":"334330660","上年度預算數-百分比":"90.54","前年度決算數-百分比":"64.46","BOLD":"0","前年度決算數-金額":"272443271"},{"本年度預算數-百分比":"9.18","本年度預算數-金額":"35245090","比較增減-百分比":"12.99","LEVEL":"4","content":"","比較增減-金額":"4051637","SEQNO":"26","科目":"提存責任準備","上年度預算數-金額":"31193453","上年度預算數-百分比":"8.45","前年度決算數-百分比":"21.71","BOLD":"0","前年度決算數-金額":"91754571"},{"本年度預算數-百分比":"0.10","本年度預算數-金額":"366937","比較增減-百分比":"11.29","LEVEL":"4","content":"","比較增減-金額":"-46710","SEQNO":"27","科目":"呆帳","上年度預算數-金額":"413647","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":"417627"},{"本年度預算數-百分比":"0.83","本年度預算數-金額":"3170740","比較增減-百分比":"20.29","LEVEL":"3","content":"","比較增減-金額":"534928","SEQNO":"28","科目":"其他業務成本","上年度預算數-金額":"2635812","上年度預算數-百分比":"0.71","前年度決算數-百分比":"0.46","BOLD":"0","前年度決算數-金額":"1946406"},{"本年度預算數-百分比":"0.83","本年度預算數-金額":"3170740","比較增減-百分比":"20.29","LEVEL":"4","content":"","比較增減-金額":"534928","SEQNO":"29","科目":"雜項業務成本","上年度預算數-金額":"2635812","上年度預算數-百分比":"0.71","前年度決算數-百分比":"0.46","BOLD":"0","前年度決算數-金額":"1946406"},{"本年度預算數-百分比":"-0.03","本年度預算數-金額":"-96871","比較增減-百分比":"16.05","LEVEL":"2","content":"","比較增減-金額":"-13395","SEQNO":"30","科目":"業務賸餘(短絀－)","上年度預算數-金額":"-83476","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":"-133787"},{"本年度預算數-百分比":"0.03","本年度預算數-金額":"96961","比較增減-百分比":"12.01","LEVEL":"2","content":"","比較增減-金額":"10395","SEQNO":"31","科目":"業務外收入","上年度預算數-金額":"86566","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":"135634"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"597","比較增減-百分比":"55.58","LEVEL":"3","content":"","比較增減-金額":"-747","SEQNO":"32","科目":"財務收入","上年度預算數-金額":"1344","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":"1211"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"597","比較增減-百分比":"55.58","LEVEL":"4","content":"","比較增減-金額":"-747","SEQNO":"33","科目":"利息收入","上年度預算數-金額":"1344","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":"1211"},{"本年度預算數-百分比":"0.03","本年度預算數-金額":"96364","比較增減-百分比":"13.07","LEVEL":"3","content":"","比較增減-金額":"11142","SEQNO":"34","科目":"其他業務外收入","上年度預算數-金額":"85222","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":"134423"},{"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":"700","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":"700"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"92955","比較增減-百分比":"13.07","LEVEL":"4","content":"","比較增減-金額":"10745","SEQNO":"36","科目":"收回呆帳","上年度預算數-金額":"82210","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":"119974"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"2709","比較增減-百分比":"10.06","LEVEL":"4","content":"","比較增減-金額":"-303","SEQNO":"37","科目":"雜項收入","上年度預算數-金額":"3012","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":"13748"},{"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":"97.09","LEVEL":"2","content":"","比較增減-金額":"-3000","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":"1847"},{"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":"97.09","LEVEL":"3","content":"","比較增減-金額":"-3000","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":"1847"},{"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":"97.09","LEVEL":"4","content":"","比較增減-金額":"-3000","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":"1847"},{"本年度預算數-百分比":"0.03","本年度預算數-金額":"96871","比較增減-百分比":"16.05","LEVEL":"2","content":"","比較增減-金額":"13395","SEQNO":"41","科目":"業務外賸餘(短絀－)","上年度預算數-金額":"83476","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":"133787"},{"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"}