{"result":{"resource_id":"A17020000J-000029-zPb","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":"就業安定基金"},"DataSet":{"COMM":"","ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"02","項目":"業務活動之現金流量","預算數":"5432863.00","content":""},{"SEQNO":"2","說明":"","BOLD":"0","LEVEL":"03","項目":"本期賸餘（短絀）","預算數":"5919611.00","content":""},{"SEQNO":"3","說明":"1.增加應收就業安定收入543,160千元。\n2.增加應收利息25千元。\n3.減少其他應收款190千元。\n4.增加應付款項8,567千元。\n5.減少預收款項2,720千元。\n6.增加提列備抵呆帳50,400千元","BOLD":"0","LEVEL":"03","項目":"調整非現金項目","預算數":"-486748.00","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"03","項目":"業務活動之淨現金流入（流出）","預算數":"5432863.00","content":""},{"SEQNO":"5","說明":"","BOLD":"1","LEVEL":"02","項目":"其他活動之現金流量","預算數":"-28995.00","content":""},{"SEQNO":"6","說明":"增加存入保證金1,245千元。","BOLD":"0","LEVEL":"03","項目":"增加短期債務及其他負債","預算數":"1245.00","content":""},{"SEQNO":"7","說明":"增加短期墊款30,240千元。","BOLD":"0","LEVEL":"03","項目":"增加短期投資及短期貸墊款","預算數":"-30240.00","content":""},{"SEQNO":"8","說明":"","BOLD":"0","LEVEL":"03","項目":"其他活動之淨現金流入（流出）","預算數":"-28995.00","content":""},{"SEQNO":"9","說明":"","BOLD":"1","LEVEL":"02","項目":"現金及約當現金之淨增（淨減）","預算數":"5403868.00","content":""},{"SEQNO":"10","說明":"","BOLD":"1","LEVEL":"02","項目":"期初現金及約當現金","預算數":"47157164.00","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"期末現金及約當現金","預算數":"52561032.00","content":""}]}},{"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":"就業安定基金(本部)"},"DataSet":{"COMM":"","ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"02","項目":"業務活動之現金流量","預算數":"5484787.00","content":""},{"SEQNO":"2","說明":"","BOLD":"0","LEVEL":"03","項目":"本期賸餘（短絀）","預算數":"5971535.00","content":""},{"SEQNO":"3","說明":"1.增加應收就業安定收入543,160千元。\n2.增加應收利息25千元。\n3.減少其他應收款190千元。\n4.增加應付款項8,567千元。\n5.減少預收款項2,720千元。\n6.增加提列備抵呆帳50,400千元。","BOLD":"0","LEVEL":"03","項目":"調整非現金項目","預算數":"-486748.00","content":""},{"SEQNO":"4","說明":"","BOLD":"0","LEVEL":"03","項目":"業務活動之淨現金流入（流出）","預算數":"5484787.00","content":""},{"SEQNO":"5","說明":"","BOLD":"1","LEVEL":"02","項目":"其他活動之現金流量","預算數":"-28995.00","content":""},{"SEQNO":"6","說明":"增加存入保證金1,245千元。","BOLD":"0","LEVEL":"03","項目":"增加短期債務及其他負債","預算數":"1245.00","content":""},{"SEQNO":"7","說明":"增加短期墊款30,240千元。","BOLD":"0","LEVEL":"03","項目":"增加短期投資及短期貸墊款","預算數":"-30240.00","content":""},{"SEQNO":"8","說明":"","BOLD":"0","LEVEL":"03","項目":"其他活動之淨現金流入（流出）","預算數":"-28995.00","content":""},{"SEQNO":"9","說明":"","BOLD":"1","LEVEL":"02","項目":"現金及約當現金之淨增（淨減）","預算數":"5455792.00","content":""},{"SEQNO":"10","說明":"","BOLD":"1","LEVEL":"02","項目":"期初現金及約當現金","預算數":"47029465.00","content":""},{"SEQNO":"11","說明":"","BOLD":"1","LEVEL":"02","項目":"期末現金及約當現金","預算數":"52485257.00","content":""}]}},{"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":"勞工權益基金"},"DataSet":{"COMM":"","ROW":[{"SEQNO":"1","說明":"","BOLD":"1","LEVEL":"02","項目":"業務活動之現金流量","預算數":"-51924.00","content":""},{"SEQNO":"2","說明":"","BOLD":"0","LEVEL":"03","項目":"本期賸餘（短絀）","預算數":"-51924.00","content":""},{"SEQNO":"3","說明":"","BOLD":"0","LEVEL":"03","項目":"業務活動之淨現金流入（流出）","預算數":"-51924.00","content":""},{"SEQNO":"4","說明":"","BOLD":"1","LEVEL":"02","項目":"其他活動之現金流量","預算數":"","content":""},{"SEQNO":"5","說明":"","BOLD":"0","LEVEL":"03","項目":"其他活動之淨現金流入（流出）","預算數":"","content":""},{"SEQNO":"6","說明":"","BOLD":"1","LEVEL":"02","項目":"現金及約當現金之淨增（淨減）","預算數":"-51924.00","content":""},{"SEQNO":"7","說明":"","BOLD":"1","LEVEL":"02","項目":"期初現金及約當現金","預算數":"127699.00","content":""},{"SEQNO":"8","說明":"","BOLD":"1","LEVEL":"02","項目":"期末現金及約當現金","預算數":"75775.00","content":""}]}}],"基金來源-用途及餘絀預計表":[{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"109","報表名稱":"基金來源、用途及餘絀預計表","版本":"1","基金":"就業安定基金"},"DataSet":{"COMM":"","ROW":[{"上年度預算數":"22259934.00","SEQNO":"1","本年度預算數":"23494574.00","比較增減":"1234640.00","前年度決算數":"23025183.96","BOLD":"0","LEVEL":"01","項目":"基金來源","content":""},{"上年度預算數":"20503261.00","SEQNO":"2","本年度預算數":"21897500.00","比較增減":"1394239.00","前年度決算數":"21466017.47","BOLD":"0","LEVEL":"02","項目":"徵收及依法分配收入","content":""},{"上年度預算數":"18000000.00","SEQNO":"3","本年度預算數":"19000000.00","比較增減":"1000000.00","前年度決算數":"19482155.55","BOLD":"0","LEVEL":"03","項目":"就業安定收入","content":""},{"上年度預算數":"2503261.00","SEQNO":"4","本年度預算數":"2897500.00","比較增減":"394239.00","前年度決算數":"1983861.92","BOLD":"0","LEVEL":"03","項目":"就業保險提撥收入","content":""},{"上年度預算數":"1332931.00","SEQNO":"5","本年度預算數":"1173231.00","比較增減":"-159700.00","前年度決算數":"1025904.77","BOLD":"0","LEVEL":"02","項目":"勞務收入","content":""},{"上年度預算數":"1332931.00","SEQNO":"6","本年度預算數":"1173231.00","比較增減":"-159700.00","前年度決算數":"1025904.77","BOLD":"0","LEVEL":"03","項目":"服務收入","content":""},{"上年度預算數":"47316.00","SEQNO":"7","本年度預算數":"47718.00","比較增減":"402.00","前年度決算數":"53710.16","BOLD":"0","LEVEL":"02","項目":"財產收入","content":""},{"上年度預算數":"","SEQNO":"8","本年度預算數":"","比較增減":"","前年度決算數":"5185.03","BOLD":"0","LEVEL":"03","項目":"財產處分收入","content":""},{"上年度預算數":"13464.00","SEQNO":"9","本年度預算數":"13712.00","比較增減":"248.00","前年度決算數":"14087.22","BOLD":"0","LEVEL":"03","項目":"租金收入","content":""},{"上年度預算數":"33852.00","SEQNO":"10","本年度預算數":"34006.00","比較增減":"154.00","前年度決算數":"34437.91","BOLD":"0","LEVEL":"03","項目":"利息收入","content":""},{"上年度預算數":"214125.00","SEQNO":"11","本年度預算數":"213824.00","比較增減":"-301.00","前年度決算數":"209852.25","BOLD":"0","LEVEL":"02","項目":"政府撥入收入","content":""},{"上年度預算數":"201205.00","SEQNO":"12","本年度預算數":"196505.00","比較增減":"-4700.00","前年度決算數":"197118.25","BOLD":"0","LEVEL":"03","項目":"公庫撥款收入","content":""},{"上年度預算數":"12920.00","SEQNO":"13","本年度預算數":"17319.00","比較增減":"4399.00","前年度決算數":"12734.00","BOLD":"0","LEVEL":"03","項目":"政府其他撥入收入","content":""},{"上年度預算數":"162301.00","SEQNO":"14","本年度預算數":"162301.00","比較增減":"","前年度決算數":"269699.31","BOLD":"0","LEVEL":"02","項目":"其他收入","content":""},{"上年度預算數":"162301.00","SEQNO":"15","本年度預算數":"162301.00","比較增減":"","前年度決算數":"269699.31","BOLD":"0","LEVEL":"03","項目":"雜項收入","content":""},{"上年度預算數":"16971742.00","SEQNO":"16","本年度預算數":"17574963.00","比較增減":"603221.00","前年度決算數":"13319982.13","BOLD":"0","LEVEL":"01","項目":"基金用途","content":""},{"上年度預算數":"14351393.00","SEQNO":"17","本年度預算數":"14776161.00","比較增減":"424768.00","前年度決算數":"11358107.93","BOLD":"0","LEVEL":"02","項目":"促進國民就業計畫","content":""},{"上年度預算數":"1377129.00","SEQNO":"18","本年度預算數":"1577248.00","比較增減":"200119.00","前年度決算數":"1071684.67","BOLD":"0","LEVEL":"02","項目":"外籍勞工管理計畫","content":""},{"上年度預算數":"912451.00","SEQNO":"19","本年度預算數":"933074.00","比較增減":"20623.00","前年度決算數":"688848.19","BOLD":"0","LEVEL":"02","項目":"提升勞工福祉計畫","content":""},{"上年度預算數":"62632.00","SEQNO":"20","本年度預算數":"88349.00","比較增減":"25717.00","前年度決算數":"43975.67","BOLD":"0","LEVEL":"02","項目":"勞工權益扶助計畫","content":""},{"上年度預算數":"198162.00","SEQNO":"21","本年度預算數":"199785.00","比較增減":"1623.00","前年度決算數":"156824.54","BOLD":"0","LEVEL":"02","項目":"一般行政管理計畫","content":""},{"上年度預算數":"69975.00","SEQNO":"22","本年度預算數":"346.00","比較增減":"-69629.00","前年度決算數":"541.13","BOLD":"0","LEVEL":"02","項目":"一般建築及設備計畫","content":""},{"上年度預算數":"5288192.00","SEQNO":"23","本年度預算數":"5919611.00","比較增減":"631419.00","前年度決算數":"9705201.83","BOLD":"0","LEVEL":"01","項目":"本期賸餘(短絀)","content":""},{"上年度預算數":"41200767.00","SEQNO":"24","本年度預算數":"51380810.00","比較增減":"10180043.00","前年度決算數":"36387416.33","BOLD":"0","LEVEL":"01","項目":"期初基金餘額","content":""},{"上年度預算數":"","SEQNO":"25","本年度預算數":"","比較增減":"","前年度決算數":"","BOLD":"0","LEVEL":"01","項目":"解繳公庫","content":""},{"上年度預算數":"46488959.00","SEQNO":"26","本年度預算數":"57300421.00","比較增減":"10811462.00","前年度決算數":"46092618.17","BOLD":"1","LEVEL":"01","項目":"期末基金餘額","content":""}]}},{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"109","報表名稱":"基金來源、用途及餘絀預計表","版本":"1","基金":"就業安定基金(本部)"},"DataSet":{"COMM":"","ROW":[{"上年度預算數":"22227902.00","SEQNO":"1","本年度預算數":"23458149.00","比較增減":"1230247.00","前年度決算數":"22988279.90","BOLD":"0","LEVEL":"01","項目":"基金來源","content":""},{"上年度預算數":"20503261.00","SEQNO":"2","本年度預算數":"21897500.00","比較增減":"1394239.00","前年度決算數":"21466017.47","BOLD":"0","LEVEL":"02","項目":"徵收及依法分配收入","content":""},{"上年度預算數":"18000000.00","SEQNO":"3","本年度預算數":"19000000.00","比較增減":"1000000.00","前年度決算數":"19482155.55","BOLD":"0","LEVEL":"03","項目":"就業安定收入","content":""},{"上年度預算數":"2503261.00","SEQNO":"4","本年度預算數":"2897500.00","比較增減":"394239.00","前年度決算數":"1983861.92","BOLD":"0","LEVEL":"03","項目":"就業保險提撥收入","content":""},{"上年度預算數":"1332931.00","SEQNO":"5","本年度預算數":"1173231.00","比較增減":"-159700.00","前年度決算數":"1025904.77","BOLD":"0","LEVEL":"02","項目":"勞務收入","content":""},{"上年度預算數":"1332931.00","SEQNO":"6","本年度預算數":"1173231.00","比較增減":"-159700.00","前年度決算數":"1025904.77","BOLD":"0","LEVEL":"03","項目":"服務收入","content":""},{"上年度預算數":"47204.00","SEQNO":"7","本年度預算數":"47612.00","比較增減":"408.00","前年度決算數":"53545.69","BOLD":"0","LEVEL":"02","項目":"財產收入","content":""},{"上年度預算數":"","SEQNO":"8","本年度預算數":"","比較增減":"","前年度決算數":"5185.03","BOLD":"0","LEVEL":"03","項目":"財產處分收入","content":""},{"上年度預算數":"13464.00","SEQNO":"9","本年度預算數":"13712.00","比較增減":"248.00","前年度決算數":"14087.22","BOLD":"0","LEVEL":"03","項目":"租金收入","content":""},{"上年度預算數":"33740.00","SEQNO":"10","本年度預算數":"33900.00","比較增減":"160.00","前年度決算數":"34273.45","BOLD":"0","LEVEL":"03","項目":"利息收入","content":""},{"上年度預算數":"182205.00","SEQNO":"11","本年度預算數":"177505.00","比較增減":"-4700.00","前年度決算數":"173118.25","BOLD":"0","LEVEL":"02","項目":"政府撥入收入","content":""},{"上年度預算數":"176205.00","SEQNO":"12","本年度預算數":"171505.00","比較增減":"-4700.00","前年度決算數":"167118.25","BOLD":"0","LEVEL":"03","項目":"公庫撥款收入","content":""},{"上年度預算數":"6000.00","SEQNO":"13","本年度預算數":"6000.00","比較增減":"","前年度決算數":"6000.00","BOLD":"0","LEVEL":"03","項目":"政府其他撥入收入","content":""},{"上年度預算數":"162301.00","SEQNO":"14","本年度預算數":"162301.00","比較增減":"","前年度決算數":"269693.71","BOLD":"0","LEVEL":"02","項目":"其他收入","content":""},{"上年度預算數":"162301.00","SEQNO":"15","本年度預算數":"162301.00","比較增減":"","前年度決算數":"269693.71","BOLD":"0","LEVEL":"03","項目":"雜項收入","content":""},{"上年度預算數":"16909110.00","SEQNO":"16","本年度預算數":"17486614.00","比較增減":"577504.00","前年度決算數":"13276006.46","BOLD":"0","LEVEL":"01","項目":"基金用途","content":""},{"上年度預算數":"14351393.00","SEQNO":"17","本年度預算數":"14776161.00","比較增減":"424768.00","前年度決算數":"11358107.93","BOLD":"0","LEVEL":"02","項目":"促進國民就業計畫","content":""},{"上年度預算數":"1377129.00","SEQNO":"18","本年度預算數":"1577248.00","比較增減":"200119.00","前年度決算數":"1071684.67","BOLD":"0","LEVEL":"02","項目":"外籍勞工管理計畫","content":""},{"上年度預算數":"912451.00","SEQNO":"19","本年度預算數":"933074.00","比較增減":"20623.00","前年度決算數":"688848.19","BOLD":"0","LEVEL":"02","項目":"提升勞工福祉計畫","content":""},{"上年度預算數":"198162.00","SEQNO":"20","本年度預算數":"199785.00","比較增減":"1623.00","前年度決算數":"156824.54","BOLD":"0","LEVEL":"02","項目":"一般行政管理計畫","content":""},{"上年度預算數":"69975.00","SEQNO":"21","本年度預算數":"346.00","比較增減":"-69629.00","前年度決算數":"541.13","BOLD":"0","LEVEL":"02","項目":"一般建築及設備計畫","content":""},{"上年度預算數":"5318792.00","SEQNO":"22","本年度預算數":"5971535.00","比較增減":"652743.00","前年度決算數":"9712273.44","BOLD":"0","LEVEL":"01","項目":"本期賸餘(短絀)","content":""},{"上年度預算數":"41076513.00","SEQNO":"23","本年度預算數":"51278295.00","比較增減":"10201782.00","前年度決算數":"36247229.33","BOLD":"0","LEVEL":"01","項目":"期初基金餘額","content":""},{"上年度預算數":"","SEQNO":"24","本年度預算數":"","比較增減":"","前年度決算數":"","BOLD":"0","LEVEL":"01","項目":"解繳公庫","content":""},{"上年度預算數":"46395305.00","SEQNO":"25","本年度預算數":"57249830.00","比較增減":"10854525.00","前年度決算數":"45959502.77","BOLD":"1","LEVEL":"01","項目":"期末基金餘額","content":""}]}},{"Header":{"Sender":"","Table":"","Program":"","階段":"法定預算","單位":"新臺幣千元","年度":"109","報表名稱":"基金來源、用途及餘絀預計表","版本":"1","基金":"勞工權益基金"},"DataSet":{"COMM":"","ROW":[{"上年度預算數":"32032.00","SEQNO":"1","本年度預算數":"36425.00","比較增減":"4393.00","前年度決算數":"36904.06","BOLD":"0","LEVEL":"01","項目":"基金來源","content":""},{"上年度預算數":"112.00","SEQNO":"2","本年度預算數":"106.00","比較增減":"-6.00","前年度決算數":"164.47","BOLD":"0","LEVEL":"02","項目":"財產收入","content":""},{"上年度預算數":"112.00","SEQNO":"3","本年度預算數":"106.00","比較增減":"-6.00","前年度決算數":"164.47","BOLD":"0","LEVEL":"03","項目":"利息收入","content":""},{"上年度預算數":"31920.00","SEQNO":"4","本年度預算數":"36319.00","比較增減":"4399.00","前年度決算數":"36734.00","BOLD":"0","LEVEL":"02","項目":"政府撥入收入","content":""},{"上年度預算數":"25000.00","SEQNO":"5","本年度預算數":"25000.00","比較增減":"","前年度決算數":"30000.00","BOLD":"0","LEVEL":"03","項目":"公庫撥款收入","content":""},{"上年度預算數":"6920.00","SEQNO":"6","本年度預算數":"11319.00","比較增減":"4399.00","前年度決算數":"6734.00","BOLD":"0","LEVEL":"03","項目":"政府其他撥入收入","content":""},{"上年度預算數":"","SEQNO":"7","本年度預算數":"","比較增減":"","前年度決算數":"5.60","BOLD":"0","LEVEL":"02","項目":"其他收入","content":""},{"上年度預算數":"","SEQNO":"8","本年度預算數":"","比較增減":"","前年度決算數":"5.60","BOLD":"0","LEVEL":"03","項目":"雜項收入","content":""},{"上年度預算數":"62632.00","SEQNO":"9","本年度預算數":"88349.00","比較增減":"25717.00","前年度決算數":"43975.67","BOLD":"0","LEVEL":"01","項目":"基金用途","content":""},{"上年度預算數":"62632.00","SEQNO":"10","本年度預算數":"88349.00","比較增減":"25717.00","前年度決算數":"43975.67","BOLD":"0","LEVEL":"02","項目":"勞工權益扶助計畫","content":""},{"上年度預算數":"-30600.00","SEQNO":"11","本年度預算數":"-51924.00","比較增減":"-21324.00","前年度決算數":"-7071.60","BOLD":"0","LEVEL":"01","項目":"本期賸餘(短絀)","content":""},{"上年度預算數":"124254.00","SEQNO":"12","本年度預算數":"102515.00","比較增減":"-21739.00","前年度決算數":"140187.00","BOLD":"0","LEVEL":"01","項目":"期初基金餘額","content":""},{"上年度預算數":"","SEQNO":"13","本年度預算數":"","比較增減":"","前年度決算數":"","BOLD":"0","LEVEL":"01","項目":"解繳公庫","content":""},{"上年度預算數":"93654.00","SEQNO":"14","本年度預算數":"50591.00","比較增減":"-43063.00","前年度決算數":"133115.40","BOLD":"1","LEVEL":"01","項目":"期末基金餘額","content":""}]}}]}},"success":true,"updateTime":"20221222T152800"}