{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet2"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet2","index":0,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[0,0,0,7],[1,1,1,7],[2,1,2,7],[3,0,3,7],[4,0,4,1],[6,0,8,0],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,6,8,6],[13,0,14,0],[15,0,15,5],[16,0,16,7],[19,0,19,5],[21,1,21,7],[22,1,22,7],[23,1,23,7],[24,1,24,7],[25,1,25,7],[26,1,26,7]],"flags":["formulas_cached_only"]}
["範例：某機關辦理勞動派遣勞務採購案  經費概算表 (報價明細表)                    "]
["[說明] "," 1.以機關需求人力2名，履約期程為1年，擬支付派遣勞工薪資每月24,000元為例"]
[null," 2.勞健保及勞退等費用，由機關依招標當時按給付勞工薪資，依勞動法令規定標準費率計算。決標後依履約時法令規定標準費率計算。(本案例係以104年3月之費率計算)"]
["單位：新臺幣(元)\n96.11.14"]
["項目",null,"單位","數量","數量    (合計)","單價","單項小計","說明"]
["A","派遣勞工薪資","人*月","2*12",24,{"v":24000,"d":"24,000"},{"v":576000,"d":"576,000"},"含派遣勞工應自行負擔之勞保、健保、就業保險費用"]
["B","勞工保險費","人*月","2*12",24,{"v":1553,"d":"1,553"},{"v":37272,"d":"37,272"},"廠商應負擔之費用(以每名派遣勞工薪資24,000元計算)"]
[null,"  普通事故保險費",{"$nulls":3},{"v":1512,"d":"1,512"},null,"同上，24,000 x 9% x 70% = 1,512"]
[null,"  職業災害保險",{"$nulls":3},41,null,"廠商應負擔之費用(以公共行政業保險費率0.17%；每名派遣勞工薪資24,000元計算)"]
["C","就業保險費","人*月","2*12",24,168,{"v":4032,"d":"4,032"},"廠商應負擔之費用(以每名派遣勞工薪資24,000元計算， 24,000 x 1% x 70% = 168)"]
["D","積欠工資墊償基金提繳費","人*月","2*12",24,6,144,"依勞保投保薪資總額萬分之2.5按月提繳"]
["E","健保費","人*月","2*12",24,{"v":1145,"d":"1,145"},{"v":27480,"d":"27,480"},"廠商應負擔之費用(以每名派遣勞工薪資24,000元計算，24,000 x 4.91% x 60% x 1.62 = 1,145)"]
["F","勞工退休金","人*月","2*12",24,{"v":1440,"d":"1,440"},{"v":34560,"d":"34,560"},"由廠商依月投保薪資24,000元之6%提繳"]
["G","年終獎金","人",2,2,{"v":36000,"d":"36,000"},{"v":72000,"d":"72,000"},"以派遣勞工每月薪資之1.5倍計算"]
[null,"年終獎金補充保費","人",2,2,720,{"v":1440,"d":"1,440"},"以發放年終獎金當月支付派遣勞工總薪資支出，扣除派遣勞工月薪投保金額後的餘額乘以 2 %"]
["機關預列費用(A+B+C+D+E+F+G)",{"$nulls":5},{"v":752928,"d":"752,928"},"以上為預列費用，廠商無需另為報價"]
["廠商管理費用"]
["H","管理費及利潤","式",1,{"$nulls":3},"本項目包括廠商管理費、風險、利潤及其他員工福利支出等。"]
["I","營業稅","式",1,{"$nulls":3},"包括全部應給付總額(A+B+C+D+E+F+G+H)之5%，依實際額度比例發給。(廠商免納營業稅者，本欄應填\"0\"，誤填稅額者，不予給付)"]
["廠商報價合計(H+I)"]
[]
["備註:  "]
["1、","上開薪資，機關得視個案特性及業務需要自行調整，惟不得少於勞動基準法規定之最低基本工資。"]
["2、","派遣勞工加班費及差旅費，由機關視業務需要自行於招標文件規定，並依勞動基準法等相關規定核實給付，採實報實銷，不含於契約金額。"]
["3、","廠商負擔之勞工保險費、就業保險費、積欠工資墊償基金提繳費、健保費及勞工退休金(B、C、D、E及F)，派遣勞工如因其年齡或身分條件屬依法免投保、繳納各項費用，或廠商未依法為其勞工投保、繳納各該費用者，該項費用於給付時扣除，不另支付廠商。"]