{"result":{"resource_id":"A17010000J-000008-3wO","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":"國民年金保險基金"},"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.提存呆帳5,936,864千元。\n2.責任準備提存呆帳(年金差額)34千元、提列折舊45,529千元及攤銷無形資產34,464千元，爰同額增加其他補助收入80,027千元。\n3.提存安全準備46,027,932千元。\n4.應收利息增加90,158千元、應收保費減少16,030,181千元、由應收款項轉列之催收款項增加14,796,884千元、其他應收款減少57,193千元，爰流動資產淨減1,200,332千元。\n5.應付保險給付增加189,021千元。","BOLD":"0","LEVEL":"3","項目":"調整非現金項目","預算數":"53354149","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":"5936898","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"4","項目":"提存各項準備","預算數":"46027932","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"4","項目":"折舊及折耗","預算數":"45529","content":""},{"SEQNO":"6","說明":"","BOLD":"0","LEVEL":"4","項目":"攤銷","預算數":"34464","content":""},{"SEQNO":"7","說明":"","BOLD":"0","LEVEL":"4","項目":"其他","預算數":"-80027","content":""},{"SEQNO":"8","說明":"","BOLD":"0","LEVEL":"4","項目":"流動資產淨減(淨增-)","預算數":"1200332","content":""},{"SEQNO":"9","說明":"","BOLD":"0","LEVEL":"4","項目":"流動負債淨增(淨減-)","預算數":"189021","content":""},{"SEQNO":"10","說明":"","BOLD":"1","LEVEL":"3","項目":"業務活動之淨現金流入(流出－)","預算數":"53354149","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"2","項目":"投資活動之現金流量","預算數":"","content":""},{"SEQNO":"12","說明":"短期貸墊款減少6,801,323千元。","BOLD":"0","LEVEL":"3","項目":"減少流動金融資產及短期貸墊款","預算數":"6801323","content":""},{"SEQNO":"13","說明":"","BOLD":"0","LEVEL":"4","項目":"減少短期貸款","預算數":"6801323","content":""},{"SEQNO":"14","說明":"流動金融資產增加22,160,004千元。","BOLD":"0","LEVEL":"3","項目":"增加流動金融資產及短期貸墊款","預算數":"-22160004","content":""},{"SEQNO":"15","說明":"","BOLD":"0","LEVEL":"4","項目":"增加流動金融資產","預算數":"-22160004","content":""},{"SEQNO":"16","說明":"持有至到期日金融資產及無活絡市場之債券投資增加49,378,915千元。","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":"-49378915","content":""},{"SEQNO":"17","說明":"","BOLD":"0","LEVEL":"4","項目":"增加長期投資","預算數":"-49378915","content":""},{"SEQNO":"18","說明":"購買機械及設備等增加131,451千元。","BOLD":"0","LEVEL":"3","項目":"增加固定資產及遞耗資產","預算數":"-131451","content":""},{"SEQNO":"19","說明":"","BOLD":"0","LEVEL":"4","項目":"增加固定資產","預算數":"-131451","content":""},{"SEQNO":"20","說明":"電腦軟體增加62,180千元。","BOLD":"0","LEVEL":"3","項目":"增加無形資產、遞延借項及其他資產","預算數":"-62180","content":""},{"SEQNO":"21","說明":"","BOLD":"0","LEVEL":"4","項目":"增加無形資產","預算數":"-62180","content":""},{"SEQNO":"22","說明":"","BOLD":"1","LEVEL":"3","項目":"投資活動之淨現金流入(流出－)","預算數":"-64931227","content":""},{"SEQNO":"23","說明":"","BOLD":"1","LEVEL":"2","項目":"融資活動之現金流量","預算數":"","content":""},{"SEQNO":"24","說明":"中央政府責任準備購置固定資產及無形資產增加193,631千元。","BOLD":"0","LEVEL":"3","項目":"增加基金、公積及填補短絀","預算數":"193631","content":""},{"SEQNO":"25","說明":"","BOLD":"0","LEVEL":"4","項目":"增加公積","預算數":"193631","content":""},{"SEQNO":"26","說明":"應付代收款增加32,139,924千元，主要係代收老年及身心障礙基本保證年金、原住民給付。","BOLD":"0","LEVEL":"3","項目":"其他融資活動之現金流入","預算數":"32139924","content":""},{"SEQNO":"27","說明":"","BOLD":"0","LEVEL":"4","項目":"其他融資活動之現金流入","預算數":"32139924","content":""},{"SEQNO":"28","說明":"應付代收款減少32,139,924千元，主要係代付老年及身心障礙基本保證年金、原住民給付。","BOLD":"0","LEVEL":"3","項目":"其他融資活動之現金流出","預算數":"-32139924","content":""},{"SEQNO":"29","說明":"","BOLD":"0","LEVEL":"4","項目":"其他融資活動之現金流出","預算數":"-32139924","content":""},{"SEQNO":"30","說明":"","BOLD":"1","LEVEL":"3","項目":"融資活動之淨現金流入(流出－)","預算數":"193631","content":""},{"SEQNO":"31","說明":"","BOLD":"1","LEVEL":"2","項目":"現金及約當現金之淨增(淨減－)","預算數":"-11383447","content":""},{"SEQNO":"32","說明":"","BOLD":"1","LEVEL":"2","項目":"期初現金及約當現金","預算數":"34042942","content":""},{"SEQNO":"33","說明":"","BOLD":"1","LEVEL":"2","項目":"期末現金及約當現金","預算數":"22659495","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":"國民年金保險基金"},"DataSet":{"COMM":"","ROW":[{"本年度預算數-百分比":"100.00","本年度預算數-金額":"92940948","比較增減-百分比":"6.86","LEVEL":"2","content":"","比較增減-金額":"5968327","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"86972621","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":"93848314"},{"本年度預算數-百分比":"10.79","本年度預算數-金額":"10024529","比較增減-百分比":"57.88","LEVEL":"3","content":"","比較增減-金額":"3675031","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"6349498","上年度預算數-百分比":"7.30","前年度決算數-百分比":"26.12","BOLD":"0","前年度決算數-金額":"24516482"},{"本年度預算數-百分比":"3.67","本年度預算數-金額":"3406803","比較增減-百分比":"77.55","LEVEL":"4","content":"","比較增減-金額":"1487983","SEQNO":"3","科目":"事業投資收入","上年度預算數-金額":"1918820","上年度預算數-百分比":"2.21","前年度決算數-百分比":"3.04","BOLD":"0","前年度決算數-金額":"2855724"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"17003","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"17003","SEQNO":"4","科目":"融資業務收入","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":"729"},{"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":"5.52","BOLD":"0","前年度決算數-金額":"5179284"},{"本年度預算數-百分比":"3.79","本年度預算數-金額":"3525222","比較增減-百分比":"1.82","LEVEL":"4","content":"","比較增減-金額":"63141","SEQNO":"6","科目":"出售證券收入","上年度預算數-金額":"3462081","上年度預算數-百分比":"3.98","前年度決算數-百分比":"3.31","BOLD":"0","前年度決算數-金額":"3105312"},{"本年度預算數-百分比":"0.41","本年度預算數-金額":"378419","比較增減-百分比":"29.33","LEVEL":"4","content":"","比較增減-金額":"85814","SEQNO":"7","科目":"存款利息收入","上年度預算數-金額":"292605","上年度預算數-百分比":"0.34","前年度決算數-百分比":"0.39","BOLD":"0","前年度決算數-金額":"366456"},{"本年度預算數-百分比":"2.90","本年度預算數-金額":"2697082","比較增減-百分比":"298.98","LEVEL":"4","content":"","比較增減-金額":"2021090","SEQNO":"8","科目":"其他投融資業務收入","上年度預算數-金額":"675992","上年度預算數-百分比":"0.78","前年度決算數-百分比":"13.86","BOLD":"0","前年度決算數-金額":"13008977"},{"本年度預算數-百分比":"56.66","本年度預算數-金額":"52663444","比較增減-百分比":"4.04","LEVEL":"3","content":"","比較增減-金額":"-2216672","SEQNO":"9","科目":"保險收入","上年度預算數-金額":"54880116","上年度預算數-百分比":"63.10","前年度決算數-百分比":"50.32","BOLD":"0","前年度決算數-金額":"47219828"},{"本年度預算數-百分比":"56.66","本年度預算數-金額":"52663444","比較增減-百分比":"4.04","LEVEL":"4","content":"","比較增減-金額":"-2216672","SEQNO":"10","科目":"保費收入","上年度預算數-金額":"54880116","上年度預算數-百分比":"63.10","前年度決算數-百分比":"50.32","BOLD":"0","前年度決算數-金額":"47219828"},{"本年度預算數-百分比":"32.55","本年度預算數-金額":"30252975","比較增減-百分比":"17.52","LEVEL":"3","content":"","比較增減-金額":"4509968","SEQNO":"11","科目":"其他業務收入","上年度預算數-金額":"25743007","上年度預算數-百分比":"29.60","前年度決算數-百分比":"23.56","BOLD":"0","前年度決算數-金額":"22112004"},{"本年度預算數-百分比":"32.39","本年度預算數-金額":"30106456","比較增減-百分比":"17.03","LEVEL":"4","content":"","比較增減-金額":"4380191","SEQNO":"12","科目":"其他補助收入","上年度預算數-金額":"25726265","上年度預算數-百分比":"29.58","前年度決算數-百分比":"23.47","BOLD":"0","前年度決算數-金額":"22029898"},{"本年度預算數-百分比":"0.16","本年度預算數-金額":"146519","比較增減-百分比":"775.16","LEVEL":"4","content":"","比較增減-金額":"129777","SEQNO":"13","科目":"雜項業務收入","上年度預算數-金額":"16742","上年度預算數-百分比":"0.02","前年度決算數-百分比":"0.09","BOLD":"0","前年度決算數-金額":"82107"},{"本年度預算數-百分比":"99.98","本年度預算數-金額":"92923945","比較增減-百分比":"6.84","LEVEL":"2","content":"","比較增減-金額":"5951324","SEQNO":"14","科目":"業務成本與費用","上年度預算數-金額":"86972621","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":"93848019"},{"本年度預算數-百分比":"0.22","本年度預算數-金額":"202415","比較增減-百分比":"14.29","LEVEL":"3","content":"","比較增減-金額":"25310","SEQNO":"15","科目":"投融資業務成本","上年度預算數-金額":"177105","上年度預算數-百分比":"0.20","前年度決算數-百分比":"14.78","BOLD":"0","前年度決算數-金額":"13869006"},{"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":"16","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","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":"17","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":"2.71","BOLD":"0","前年度決算數-金額":"2538880"},{"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":"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":"0.89","BOLD":"0","前年度決算數-金額":"830770"},{"本年度預算數-百分比":"0.22","本年度預算數-金額":"202415","比較增減-百分比":"14.29","LEVEL":"4","content":"","比較增減-金額":"25310","SEQNO":"19","科目":"其他投融資業務成本","上年度預算數-金額":"177105","上年度預算數-百分比":"0.20","前年度決算數-百分比":"11.19","BOLD":"0","前年度決算數-金額":"10499356"},{"本年度預算數-百分比":"98.62","本年度預算數-金額":"91656711","比較增減-百分比":"6.90","LEVEL":"3","content":"","比較增減-金額":"5917271","SEQNO":"20","科目":"保險成本","上年度預算數-金額":"85739440","上年度預算數-百分比":"98.58","前年度決算數-百分比":"84.07","BOLD":"0","前年度決算數-金額":"78902591"},{"本年度預算數-百分比":"42.71","本年度預算數-金額":"39691881","比較增減-百分比":"19.20","LEVEL":"4","content":"","比較增減-金額":"6392727","SEQNO":"21","科目":"保險給付","上年度預算數-金額":"33299154","上年度預算數-百分比":"38.29","前年度決算數-百分比":"29.19","BOLD":"0","前年度決算數-金額":"27395947"},{"本年度預算數-百分比":"49.52","本年度預算數-金額":"46027932","比較增減-百分比":"2.41","LEVEL":"4","content":"","比較增減-金額":"-1138271","SEQNO":"22","科目":"提存安全準備","上年度預算數-金額":"47166203","上年度預算數-百分比":"54.23","前年度決算數-百分比":"50.56","BOLD":"0","前年度決算數-金額":"47454291"},{"本年度預算數-百分比":"6.39","本年度預算數-金額":"5936898","比較增減-百分比":"12.57","LEVEL":"4","content":"","比較增減-金額":"662815","SEQNO":"23","科目":"呆帳","上年度預算數-金額":"5274083","上年度預算數-百分比":"6.06","前年度決算數-百分比":"4.32","BOLD":"0","前年度決算數-金額":"4052353"},{"本年度預算數-百分比":"0.06","本年度預算數-金額":"56504","比較增減-百分比":"0","LEVEL":"3","content":"","比較增減-金額":"56504","SEQNO":"24","科目":"其他業務成本","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":"0.05","BOLD":"0","前年度決算數-金額":"48900"},{"本年度預算數-百分比":"0.06","本年度預算數-金額":"56504","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"56504","SEQNO":"25","科目":"雜項業務成本","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":"0.05","BOLD":"0","前年度決算數-金額":"48900"},{"本年度預算數-百分比":"1.08","本年度預算數-金額":"1008315","比較增減-百分比":"4.52","LEVEL":"3","content":"","比較增減-金額":"-47761","SEQNO":"26","科目":"行銷及業務費用","上年度預算數-金額":"1056076","上年度預算數-百分比":"1.21","前年度決算數-百分比":"1.09","BOLD":"0","前年度決算數-金額":"1027522"},{"本年度預算數-百分比":"1.08","本年度預算數-金額":"1008315","比較增減-百分比":"4.52","LEVEL":"4","content":"","比較增減-金額":"-47761","SEQNO":"27","科目":"業務費用","上年度預算數-金額":"1056076","上年度預算數-百分比":"1.21","前年度決算數-百分比":"1.09","BOLD":"0","前年度決算數-金額":"1027522"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"17003","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"17003","SEQNO":"28","科目":"業務賸餘(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":"295"},{"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":"29","科目":"業務外收入","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":"1","前年度決算數-金額":"434"},{"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":"3","content":"","比較增減-金額":"0","SEQNO":"30","科目":"財務收入","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":"13"},{"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":"31","科目":"利息收入","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":"13"},{"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":"3","content":"","比較增減-金額":"0","SEQNO":"32","科目":"其他業務外收入","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":"421"},{"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":"33","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":"213"},{"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":"34","科目":"收回呆帳","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":"50"},{"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":"雜項收入","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":"158"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"17003","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"17003","SEQNO":"36","科目":"業務外費用","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":"729"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"17003","比較增減-百分比":"0","LEVEL":"3","content":"","比較增減-金額":"17003","SEQNO":"37","科目":"財務費用","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":"729"},{"本年度預算數-百分比":"0.02","本年度預算數-金額":"17003","比較增減-百分比":"0","LEVEL":"4","content":"","比較增減-金額":"17003","SEQNO":"38","科目":"利息費用","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":"729"},{"本年度預算數-百分比":"-0.02","本年度預算數-金額":"-17003","比較增減-百分比":"0","LEVEL":"2","content":"","比較增減-金額":"-17003","SEQNO":"39","科目":"業務外賸餘(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":"-295"},{"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":"40","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":"20240307T145009"}