{"result":{"resource_id":"A17010000J-000008-oEx","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":"107","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":"1","項目":"業務活動之現金流量","預算數":"","content":""},{"SEQNO":"2","說明":"1.票券及債券利息收入、融資業務收入、存款利息收入及遲繳保費利息等2,723,982千元。\n2.現金股利收入4,616,466千元。","BOLD":"0","LEVEL":"2","項目":"利息股利之調整","預算數":"-7340448","content":""},{"SEQNO":"3","說明":"","BOLD":"0","LEVEL":"2","項目":"未計利息股利之本期賸餘（短絀）","預算數":"-7340448","content":""},{"SEQNO":"4","說明":"1.提存呆帳7,843,064千元。\n2.提存安全準備40,112,471千元。\n3.責任準備提列呆帳(年金差額)73千元、提列折舊91,601千元及攤銷無形資產41,477千元，爰同額增加其他補助收入133,151千元。\n4.流動資產淨增48,766,311千元。\n5.流動負債淨增222,918千元。","BOLD":"0","LEVEL":"2","項目":"調整項目","預算數":"-587858","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"2","項目":"未計利息股利之現金流入（流出）","預算數":"-7928306","content":""},{"SEQNO":"6","說明":"遲繳保費利息淨收現246,995千元。","BOLD":"0","LEVEL":"2","項目":"收取利息","預算數":"246995","content":""},{"SEQNO":"7","說明":"","BOLD":"1","LEVEL":"1","項目":"業務活動之淨現金流入（流出）","預算數":"-7681311","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"1","項目":"投資活動之現金流量","預算數":"","content":""},{"SEQNO":"9","說明":"票券及債券利息收入、融資業務收入、存款利息收入等淨收現2,416,095千元。","BOLD":"0","LEVEL":"2","項目":"收取利息","預算數":"2416095","content":""},{"SEQNO":"10","說明":"現金股利收入4,616,466千元。","BOLD":"0","LEVEL":"2","項目":"收取股利","預算數":"4616466","content":""},{"SEQNO":"11","說明":"增加流動金融資產2,126,200千元及增加短期貸款2,752,452千元。","BOLD":"0","LEVEL":"2","項目":"增加流動金融資產及短期貸墊款","預算數":"-4878652","content":""},{"SEQNO":"12","說明":"增加投資15,164,044千元。","BOLD":"0","LEVEL":"2","項目":"增加投資、長期應收款、貸墊款及準備金","預算數":"-15164044","content":""},{"SEQNO":"13","說明":"增加不動產、廠房及設備131,492千元。","BOLD":"0","LEVEL":"2","項目":"增加不動產、廠房及設備及礦產資源","預算數":"-131492","content":""},{"SEQNO":"14","說明":"增加無形資產47,477千元。","BOLD":"0","LEVEL":"2","項目":"增加無形資產及其他資產","預算數":"-47477","content":""},{"SEQNO":"15","說明":"","BOLD":"1","LEVEL":"1","項目":"投資活動之淨現金流入（流出）","預算數":"-13189104","content":""},{"SEQNO":"16","說明":"","BOLD":"1","LEVEL":"1","項目":"籌資活動之現金流量","預算數":"","content":""},{"SEQNO":"17","說明":"增加其他負債53,655,671千元，主要係中央政府責任準備公益彩券盈餘等收入。","BOLD":"0","LEVEL":"2","項目":"增加短期債務、流動金融負債及其他負債","預算數":"53655671","content":""},{"SEQNO":"18","說明":"增加公積178,969千元，主要係中央政府責任準備購置之不動產、廠房及設備、無形資產。","BOLD":"0","LEVEL":"2","項目":"增加基金、公積及填補短絀","預算數":"178969","content":""},{"SEQNO":"19","說明":"增加應付代收款28,714,229千元，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":"2","項目":"其他籌資活動之現金流入","預算數":"28714229","content":""},{"SEQNO":"20","說明":"減少其他負債53,655,671千元，主要係中央政府責任準備應負擔之保險費、年金差額、人事及行政管理經費等支出。","BOLD":"0","LEVEL":"2","項目":"減少短期債務、流動金融負債及其他負債","預算數":"-53655671","content":""},{"SEQNO":"21","說明":"減少應付代收款28,714,229千元，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":"2","項目":"其他籌資活動之現金流出","預算數":"-28714229","content":""},{"SEQNO":"22","說明":"","BOLD":"1","LEVEL":"1","項目":"籌資活動之淨現金流入（流出）","預算數":"178969","content":""},{"SEQNO":"23","說明":"","BOLD":"1","LEVEL":"1","項目":"現金及約當現金之淨增（淨減）","預算數":"-20691446","content":""},{"SEQNO":"24","說明":"","BOLD":"1","LEVEL":"1","項目":"期初現金及約當現金","預算數":"29443610","content":""},{"SEQNO":"25","說明":"","BOLD":"1","LEVEL":"1","項目":"期末現金及約當現金","預算數":"8752164","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":"107","報表名稱":"收支餘絀預計表","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":"102286709","比較增減-百分比":"3.15","LEVEL":"2","content":"","比較增減-金額":"3124789","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"99161920","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":"116231120"},{"本年度預算數-百分比":"11.89","本年度預算數-金額":"12159547","比較增減-百分比":"12.86","LEVEL":"3","content":"","比較增減-金額":"1385297","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"10774250","上年度預算數-百分比":"10.87","前年度決算數-百分比":"30.40","BOLD":"0","前年度決算數-金額":"35335615"},{"本年度預算數-百分比":"11.17","本年度預算數-金額":"11424834","比較增減-百分比":"12.36","LEVEL":"4","content":"","比較增減-金額":"1256802","SEQNO":"3","科目":"投資業務收入","上年度預算數-金額":"10168032","上年度預算數-百分比":"10.25","前年度決算數-百分比":"24.59","BOLD":"0","前年度決算數-金額":"28578837"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"258498","比較增減-百分比":"868.81","LEVEL":"4","content":"","比較增減-金額":"231816","SEQNO":"4","科目":"融資業務收入","上年度預算數-金額":"26682","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"116467"},{"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":"5.39","BOLD":"0","前年度決算數-金額":"6267367"},{"本年度預算數-百分比":"0.47","本年度預算數-金額":"476215","比較增減-百分比":"17.83","LEVEL":"4","content":"","比較增減-金額":"-103321","SEQNO":"6","科目":"存款利息收入","上年度預算數-金額":"579536","上年度預算數-百分比":"0.58","前年度決算數-百分比":"0.32","BOLD":"0","前年度決算數-金額":"372945"},{"本年度預算數-百分比":"50.98","本年度預算數-金額":"52150143","比較增減-百分比":"3.87","LEVEL":"3","content":"","比較增減-金額":"-2099327","SEQNO":"7","科目":"保險收入","上年度預算數-金額":"54249470","上年度預算數-百分比":"54.71","前年度決算數-百分比":"43.83","BOLD":"0","前年度決算數-金額":"50941796"},{"本年度預算數-百分比":"50.98","本年度預算數-金額":"52150143","比較增減-百分比":"3.87","LEVEL":"4","content":"","比較增減-金額":"-2099327","SEQNO":"8","科目":"保費收入","上年度預算數-金額":"54249470","上年度預算數-百分比":"54.71","前年度決算數-百分比":"43.83","BOLD":"0","前年度決算數-金額":"50941796"},{"本年度預算數-百分比":"37.13","本年度預算數-金額":"37977019","比較增減-百分比":"11.24","LEVEL":"3","content":"","比較增減-金額":"3838819","SEQNO":"9","科目":"其他業務收入","上年度預算數-金額":"34138200","上年度預算數-百分比":"34.43","前年度決算數-百分比":"25.77","BOLD":"0","前年度決算數-金額":"29953710"},{"本年度預算數-百分比":"36.89","本年度預算數-金額":"37730232","比較增減-百分比":"11.12","LEVEL":"4","content":"","比較增減-金額":"3775985","SEQNO":"10","科目":"其他補助收入","上年度預算數-金額":"33954247","上年度預算數-百分比":"34.24","前年度決算數-百分比":"25.60","BOLD":"0","前年度決算數-金額":"29760837"},{"本年度預算數-百分比":"0.24","本年度預算數-金額":"246787","比較增減-百分比":"34.16","LEVEL":"4","content":"","比較增減-金額":"62834","SEQNO":"11","科目":"雜項業務收入","上年度預算數-金額":"183953","上年度預算數-百分比":"0.19","前年度決算數-百分比":"0.17","BOLD":"0","前年度決算數-金額":"192873"},{"本年度預算數-百分比":"99.75","本年度預算數-金額":"102028211","比較增減-百分比":"2.92","LEVEL":"2","content":"","比較增減-金額":"2892973","SEQNO":"12","科目":"業務成本與費用","上年度預算數-金額":"99135238","上年度預算數-百分比":"99.97","前年度決算數-百分比":"99.90","BOLD":"1","前年度決算數-金額":"116118072"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"256412","比較增減-百分比":"12.01","LEVEL":"3","content":"","比較增減-金額":"27488","SEQNO":"13","科目":"投融資業務成本","上年度預算數-金額":"228924","上年度預算數-百分比":"0.23","前年度決算數-百分比":"21.84","BOLD":"0","前年度決算數-金額":"25387877"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"256412","比較增減-百分比":"12.01","LEVEL":"4","content":"","比較增減-金額":"27488","SEQNO":"14","科目":"投資業務成本","上年度預算數-金額":"228924","上年度預算數-百分比":"0.23","前年度決算數-百分比":"14.92","BOLD":"0","前年度決算數-金額":"17338034"},{"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":"15","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":"6.93","BOLD":"0","前年度決算數-金額":"8049843"},{"本年度預算數-百分比":"98.35","本年度預算數-金額":"100603333","比較增減-百分比":"2.85","LEVEL":"3","content":"","比較增減-金額":"2789272","SEQNO":"16","科目":"保險成本","上年度預算數-金額":"97814061","上年度預算數-百分比":"98.64","前年度決算數-百分比":"77.15","BOLD":"0","前年度決算數-金額":"89676091"},{"本年度預算數-百分比":"51.47","本年度預算數-金額":"52647725","比較增減-百分比":"13.27","LEVEL":"4","content":"","比較增減-金額":"6169675","SEQNO":"17","科目":"保險給付","上年度預算數-金額":"46478050","上年度預算數-百分比":"46.87","前年度決算數-百分比":"34.21","BOLD":"0","前年度決算數-金額":"39763481"},{"本年度預算數-百分比":"39.22","本年度預算數-金額":"40112471","比較增減-百分比":"9.57","LEVEL":"4","content":"","比較增減-金額":"-4246512","SEQNO":"18","科目":"提存安全準備","上年度預算數-金額":"44358983","上年度預算數-百分比":"44.73","前年度決算數-百分比":"37.68","BOLD":"0","前年度決算數-金額":"43795754"},{"本年度預算數-百分比":"7.67","本年度預算數-金額":"7843137","比較增減-百分比":"12.41","LEVEL":"4","content":"","比較增減-金額":"866109","SEQNO":"19","科目":"呆帳","上年度預算數-金額":"6977028","上年度預算數-百分比":"7.04","前年度決算數-百分比":"5.26","BOLD":"0","前年度決算數-金額":"6116857"},{"本年度預算數-百分比":"0.08","本年度預算數-金額":"83730","比較增減-百分比":"76.51","LEVEL":"3","content":"","比較增減-金額":"36293","SEQNO":"20","科目":"其他業務成本","上年度預算數-金額":"47437","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.08","BOLD":"0","前年度決算數-金額":"90072"},{"本年度預算數-百分比":"0.08","本年度預算數-金額":"83730","比較增減-百分比":"76.51","LEVEL":"4","content":"","比較增減-金額":"36293","SEQNO":"21","科目":"雜項業務成本","上年度預算數-金額":"47437","上年度預算數-百分比":"0.05","前年度決算數-百分比":"0.08","BOLD":"0","前年度決算數-金額":"90072"},{"本年度預算數-百分比":"1.06","本年度預算數-金額":"1084736","比較增減-百分比":"3.82","LEVEL":"3","content":"","比較增減-金額":"39920","SEQNO":"22","科目":"行銷及業務費用","上年度預算數-金額":"1044816","上年度預算數-百分比":"1.05","前年度決算數-百分比":"0.83","BOLD":"0","前年度決算數-金額":"964032"},{"本年度預算數-百分比":"1.06","本年度預算數-金額":"1084736","比較增減-百分比":"3.82","LEVEL":"4","content":"","比較增減-金額":"39920","SEQNO":"23","科目":"業務費用","上年度預算數-金額":"1044816","上年度預算數-百分比":"1.05","前年度決算數-百分比":"0.83","BOLD":"0","前年度決算數-金額":"964032"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"258498","比較增減-百分比":"868.81","LEVEL":"2","content":"","比較增減-金額":"231816","SEQNO":"24","科目":"業務賸餘(短絀)","上年度預算數-金額":"26682","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.10","BOLD":"1","前年度決算數-金額":"113048"},{"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":"25","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":"3633"},{"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":"26","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":"17"},{"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":"27","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":"17"},{"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":"28","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":"3616"},{"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":"29","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":"325"},{"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":"30","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":"85"},{"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":"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":"3206"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"258498","比較增減-百分比":"868.81","LEVEL":"2","content":"","比較增減-金額":"231816","SEQNO":"32","科目":"業務外費用","上年度預算數-金額":"26682","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.10","BOLD":"1","前年度決算數-金額":"116682"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"258498","比較增減-百分比":"868.81","LEVEL":"3","content":"","比較增減-金額":"231816","SEQNO":"33","科目":"財務費用","上年度預算數-金額":"26682","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"116467"},{"本年度預算數-百分比":"0.25","本年度預算數-金額":"258498","比較增減-百分比":"868.81","LEVEL":"4","content":"","比較增減-金額":"231816","SEQNO":"34","科目":"利息費用","上年度預算數-金額":"26682","上年度預算數-百分比":"0.03","前年度決算數-百分比":"0.10","BOLD":"0","前年度決算數-金額":"116467"},{"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":"35","科目":"其他業務外費用","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":"0","前年度決算數-金額":"215"},{"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":"36","科目":"財產交易短絀","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":"0","前年度決算數-金額":"215"},{"本年度預算數-百分比":"-0.25","本年度預算數-金額":"-258498","比較增減-百分比":"868.81","LEVEL":"2","content":"","比較增減-金額":"-231816","SEQNO":"37","科目":"業務外賸餘(短絀)","上年度預算數-金額":"-26682","上年度預算數-百分比":"-0.03","前年度決算數-百分比":"-0.10","BOLD":"1","前年度決算數-金額":"-113048"},{"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":"38","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":"20221222T150419"}