{"result":{"resource_id":"A17010000J-000008-sQb","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":"109","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":{"ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"01","項目":"業務活動之現金流量","預算數":"4163920","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3,159,933千元。\n2.現金股利收入5,465,641千元。","BOLD":"1","LEVEL":"02","項目":"利息股利之調整","預算數":"-8625574","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":"-8625574","content":""},{"SEQNO":"4","說明":"1.提存呆帳10,200,781千元。\n2.提存安全準備34,795,101千元。\n3.責任準備提列呆帳(年金差額)18千元、提列折舊197,648千元及攤銷無形資產59,627千元，爰同額增加其他補助收入257,293千元。\n4.流動資產淨增32,794,588千元。\n5.流動負債淨增204,139千元。","BOLD":"1","LEVEL":"02","項目":"調整項目","預算數":"12405433","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":"3779859","content":""},{"SEQNO":"6","說明":"遲繳保費利息淨收現384,061千元。","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"384061","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":"4163920","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之現金流量","預算數":"-1260740","content":""},{"SEQNO":"9","說明":"減少流動金融資產3,208,160千元。","BOLD":"1","LEVEL":"02","項目":"減少流動金融資產及短期貸墊款","預算數":"3208160","content":""},{"SEQNO":"10","說明":"減少投資370,200千元。","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":"370200","content":""},{"SEQNO":"11","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2,816,624千元。","BOLD":"1","LEVEL":"02","項目":"收取利息","預算數":"2816624","content":""},{"SEQNO":"12","說明":"現金股利收入5,465,641千元。","BOLD":"1","LEVEL":"02","項目":"收取股利","預算數":"5465641","content":""},{"SEQNO":"13","說明":"增加流動金融資產158,327千元及增加短期貸款7,604,080千元。","BOLD":"1","LEVEL":"02","項目":"增加流動金融資產及短期貸墊款","預算數":"-7762407","content":""},{"SEQNO":"14","說明":"增加投資5,251,257千元。","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":"-5251257","content":""},{"SEQNO":"15","說明":"增加不動產、廠房及設備25,605千元。","BOLD":"1","LEVEL":"02","項目":"增加不動產、廠房及設備、礦產資源","預算數":"-25605","content":""},{"SEQNO":"16","說明":"增加無形資產82,096千元。","BOLD":"1","LEVEL":"02","項目":"增加無形資產及其他資產","預算數":"-82096","content":""},{"SEQNO":"17","說明":"","BOLD":"1","LEVEL":"01","項目":"投資活動之淨現金流入（流出）","預算數":"-1260740","content":""},{"SEQNO":"18","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之現金流量","預算數":"107701","content":""},{"SEQNO":"19","說明":"增加其他負債59,425,130千元，主要係中央政府責任準備公益彩券盈餘等收入。","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":"59425130","content":""},{"SEQNO":"20","說明":"增加應付代收款27,090,667千元，主要係代收老年及身心障礙基本保證年金、原住民給付。","BOLD":"1","LEVEL":"02","項目":"其他籌資活動之現金流入","預算數":"27090667","content":""},{"SEQNO":"21","說明":"減少其他負債59,317,429千元，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":"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":"-59317429","content":""},{"SEQNO":"22","說明":"減少應付代收款27,090,667千元，主要係代付老年及身心障礙基本保證年金、原住民給付。","BOLD":"1","LEVEL":"02","項目":"其他籌資活動之現金流出","預算數":"-27090667","content":""},{"SEQNO":"23","說明":"","BOLD":"1","LEVEL":"01","項目":"籌資活動之淨現金流入（流出）","預算數":"107701","content":""},{"SEQNO":"24","說明":"","BOLD":"1","LEVEL":"01","項目":"現金及約當現金之淨增（淨減）","預算數":"3010881","content":""},{"SEQNO":"25","說明":"","BOLD":"1","LEVEL":"01","項目":"期初現金及約當現金","預算數":"15127963","content":""},{"SEQNO":"26","說明":"","BOLD":"1","LEVEL":"01","項目":"期末現金及約當現金","預算數":"18138844","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":"109","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":"109844466","比較增減-百分比":"2.54","LEVEL":"02","content":"","比較增減-金額":"2716976","SEQNO":"1","科目":"業務收入","上年度預算數-金額":"107127490","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":"131736123"},{"本年度預算數-百分比":"12.88","本年度預算數-金額":"14152858","比較增減-百分比":"0.17","LEVEL":"03","content":"","比較增減-金額":"-24062","SEQNO":"2","科目":"投融資業務收入","上年度預算數-金額":"14176920","上年度預算數-百分比":"13.23","前年度決算數-百分比":"33.20","BOLD":"0","前年度決算數-金額":"43736991"},{"本年度預算數-百分比":"12.38","本年度預算數-金額":"13601979","比較增減-百分比":"0.36","LEVEL":"04","content":"","比較增減-金額":"49157","SEQNO":"3","科目":"投資業務收入","上年度預算數-金額":"13552822","上年度預算數-百分比":"12.65","前年度決算數-百分比":"24.38","BOLD":"0","前年度決算數-金額":"32122407"},{"本年度預算數-百分比":"0.22","本年度預算數-金額":"236870","比較增減-百分比":"7.93","LEVEL":"04","content":"","比較增減-金額":"17399","SEQNO":"4","科目":"融資業務收入","上年度預算數-金額":"219471","上年度預算數-百分比":"0.20","前年度決算數-百分比":"0.22","BOLD":"0","前年度決算數-金額":"288617"},{"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":"5","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":"8.24","BOLD":"0","前年度決算數-金額":"10849317"},{"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":"6","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":"41449"},{"本年度預算數-百分比":"0.29","本年度預算數-金額":"314009","比較增減-百分比":"22.40","LEVEL":"04","content":"","比較增減-金額":"-90618","SEQNO":"7","科目":"存款利息收入","上年度預算數-金額":"404627","上年度預算數-百分比":"0.38","前年度決算數-百分比":"0.33","BOLD":"0","前年度決算數-金額":"435201"},{"本年度預算數-百分比":"47.01","本年度預算數-金額":"51641512","比較增減-百分比":"2.23","LEVEL":"03","content":"","比較增減-金額":"-1179783","SEQNO":"8","科目":"保險收入","上年度預算數-金額":"52821295","上年度預算數-百分比":"49.31","前年度決算數-百分比":"39.45","BOLD":"0","前年度決算數-金額":"51973668"},{"本年度預算數-百分比":"47.01","本年度預算數-金額":"51641512","比較增減-百分比":"2.23","LEVEL":"04","content":"","比較增減-金額":"-1179783","SEQNO":"9","科目":"保費收入","上年度預算數-金額":"52821295","上年度預算數-百分比":"49.31","前年度決算數-百分比":"39.45","BOLD":"0","前年度決算數-金額":"51973668"},{"本年度預算數-百分比":"40.10","本年度預算數-金額":"44050096","比較增減-百分比":"9.77","LEVEL":"03","content":"","比較增減-金額":"3920821","SEQNO":"10","科目":"其他業務收入","上年度預算數-金額":"40129275","上年度預算數-百分比":"37.46","前年度決算數-百分比":"27.35","BOLD":"0","前年度決算數-金額":"36025464"},{"本年度預算數-百分比":"39.75","本年度預算數-金額":"43666131","比較增減-百分比":"9.67","LEVEL":"04","content":"","比較增減-金額":"3849390","SEQNO":"11","科目":"其他補助收入","上年度預算數-金額":"39816741","上年度預算數-百分比":"37.17","前年度決算數-百分比":"27.07","BOLD":"0","前年度決算數-金額":"35662416"},{"本年度預算數-百分比":"0.35","本年度預算數-金額":"383965","比較增減-百分比":"22.86","LEVEL":"04","content":"","比較增減-金額":"71431","SEQNO":"12","科目":"雜項業務收入","上年度預算數-金額":"312534","上年度預算數-百分比":"0.29","前年度決算數-百分比":"0.28","BOLD":"0","前年度決算數-金額":"363048"},{"本年度預算數-百分比":"100.00","本年度預算數-金額":"109844940","比較增減-百分比":"2.54","LEVEL":"02","content":"","比較增減-金額":"2717096","SEQNO":"13","科目":"業務成本與費用","上年度預算數-金額":"107127844","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":"131742199"},{"本年度預算數-百分比":"0.29","本年度預算數-金額":"317384","比較增減-百分比":"1.81","LEVEL":"03","content":"","比較增減-金額":"5633","SEQNO":"14","科目":"投融資業務成本","上年度預算數-金額":"311751","上年度預算數-百分比":"0.29","前年度決算數-百分比":"38.43","BOLD":"0","前年度決算數-金額":"50620551"},{"本年度預算數-百分比":"0.29","本年度預算數-金額":"317384","比較增減-百分比":"1.81","LEVEL":"04","content":"","比較增減-金額":"5633","SEQNO":"15","科目":"投資業務成本","上年度預算數-金額":"311751","上年度預算數-百分比":"0.29","前年度決算數-百分比":"31.95","BOLD":"0","前年度決算數-金額":"42087872"},{"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":"16","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":"6.48","BOLD":"0","前年度決算數-金額":"8532679"},{"本年度預算數-百分比":"98.66","本年度預算數-金額":"108373262","比較增減-百分比":"2.47","LEVEL":"03","content":"","比較增減-金額":"2617172","SEQNO":"17","科目":"保險成本","上年度預算數-金額":"105756090","上年度預算數-百分比":"98.72","前年度決算數-百分比":"60.81","BOLD":"0","前年度決算數-金額":"80102807"},{"本年度預算數-百分比":"57.70","本年度預算數-金額":"63377362","比較增減-百分比":"10.75","LEVEL":"04","content":"","比較增減-金額":"6152295","SEQNO":"18","科目":"保險給付","上年度預算數-金額":"57225067","上年度預算數-百分比":"53.42","前年度決算數-百分比":"38.49","BOLD":"0","前年度決算數-金額":"50709560"},{"本年度預算數-百分比":"31.68","本年度預算數-金額":"34795101","比較增減-百分比":"13.57","LEVEL":"04","content":"","比較增減-金額":"-5464704","SEQNO":"19","科目":"提存安全準備","上年度預算數-金額":"40259805","上年度預算數-百分比":"37.58","前年度決算數-百分比":"16.35","BOLD":"0","前年度決算數-金額":"21538495"},{"本年度預算數-百分比":"9.29","本年度預算數-金額":"10200799","比較增減-百分比":"23.33","LEVEL":"04","content":"","比較增減-金額":"1929581","SEQNO":"20","科目":"呆帳","上年度預算數-金額":"8271218","上年度預算數-百分比":"7.72","前年度決算數-百分比":"5.96","BOLD":"0","前年度決算數-金額":"7854751"},{"本年度預算數-百分比":"1.05","本年度預算數-金額":"1154294","比較增減-百分比":"8.90","LEVEL":"03","content":"","比較增減-金額":"94291","SEQNO":"21","科目":"行銷及業務費用","上年度預算數-金額":"1060003","上年度預算數-百分比":"0.99","前年度決算數-百分比":"0.77","BOLD":"0","前年度決算數-金額":"1018841"},{"本年度預算數-百分比":"1.05","本年度預算數-金額":"1154294","比較增減-百分比":"8.90","LEVEL":"04","content":"","比較增減-金額":"94291","SEQNO":"22","科目":"業務費用","上年度預算數-金額":"1060003","上年度預算數-百分比":"0.99","前年度決算數-百分比":"0.77","BOLD":"0","前年度決算數-金額":"1018841"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"-474","比較增減-百分比":"33.90","LEVEL":"02","content":"","比較增減-金額":"-120","SEQNO":"23","科目":"業務賸餘(短絀)","上年度預算數-金額":"-354","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":"-6076"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"474","比較增減-百分比":"33.90","LEVEL":"02","content":"","比較增減-金額":"120","SEQNO":"24","科目":"業務外收入","上年度預算數-金額":"354","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":"6209"},{"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":"03","content":"","比較增減-金額":"","SEQNO":"25","科目":"財務收入","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":"0.00","BOLD":"0","前年度決算數-金額":"20"},{"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":"26","科目":"利息收入","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":"0.00","BOLD":"0","前年度決算數-金額":"20"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"474","比較增減-百分比":"33.90","LEVEL":"03","content":"","比較增減-金額":"120","SEQNO":"27","科目":"其他業務外收入","上年度預算數-金額":"354","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":"6189"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"474","比較增減-百分比":"33.90","LEVEL":"04","content":"","比較增減-金額":"120","SEQNO":"28","科目":"違規罰款收入","上年度預算數-金額":"354","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":"409"},{"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":"29","科目":"收回呆帳","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":"0.00","BOLD":"0","前年度決算數-金額":"90"},{"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":"30","科目":"雜項收入","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":"0.00","BOLD":"0","前年度決算數-金額":"5691"},{"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":"31","科目":"業務外費用","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":"0.00","BOLD":"1","前年度決算數-金額":"133"},{"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":"03","content":"","比較增減-金額":"","SEQNO":"32","科目":"其他業務外費用","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":"0.00","BOLD":"0","前年度決算數-金額":"133"},{"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":"33","科目":"雜項費用","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":"0.00","BOLD":"0","前年度決算數-金額":"133"},{"本年度預算數-百分比":"0.00","本年度預算數-金額":"474","比較增減-百分比":"33.90","LEVEL":"02","content":"","比較增減-金額":"120","SEQNO":"34","科目":"業務外賸餘(短絀)","上年度預算數-金額":"354","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":"6076"},{"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":"35","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":""}]}}}},"success":true,"updateTime":"20221222T150419"}