{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["増額訂正","減額訂正"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"増額訂正","index":0,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,19,1,20],[3,17,4,17],[3,18,4,19],[41,13,41,16],[41,8,41,12],[40,4,40,7],[40,8,40,12],[32,18,37,18],[0,5,1,6],[0,2,1,4],[0,8,1,17],[0,7,1,7],[32,4,39,4],[24,4,31,4],[24,3,31,3],[24,2,31,2],[29,7,31,7],[4,12,4,16],[5,17,7,17],[22,14,23,16],[24,11,31,11],[8,13,15,13],[8,12,15,12],[8,10,15,10],[13,7,15,7],[32,20,37,20],[24,18,29,18],[24,19,29,19],[24,20,29,20],[3,12,3,16],[24,13,31,13],[24,12,31,12],[24,10,31,10],[30,14,31,16],[5,1,7,1],[5,2,7,2],[42,0,43,3],[42,4,42,7],[42,8,42,12],[42,13,42,16],[43,4,43,7],[43,8,43,12],[43,13,43,16],[14,14,15,16],[5,0,7,0],[6,15,7,15],[8,2,15,2],[8,1,15,1],[8,0,15,0],[8,6,15,6],[8,5,15,5],[6,16,7,16],[5,14,5,16],[6,14,7,14],[24,9,31,9],[24,8,31,8],[24,6,31,6],[24,5,31,5],[43,18,44,18],[32,19,37,19],[40,0,41,3],[41,4,41,7],[44,0,45,3],[44,4,44,7],[44,8,44,12],[44,13,44,16],[45,4,45,7],[45,8,45,12],[45,13,45,16],[32,17,37,17],[32,11,39,11],[32,1,39,1],[32,0,39,0],[38,14,39,16],[32,3,39,3],[32,2,39,2],[37,7,39,7],[32,9,39,9],[32,8,39,8],[32,6,39,6],[32,5,39,5],[40,13,40,16],[5,3,7,3],[5,4,5,13],[8,20,13,20],[5,18,7,18],[8,18,13,18],[8,19,13,19],[8,3,15,3],[6,13,7,13],[8,4,15,4],[8,11,15,11],[8,9,15,9],[8,8,15,8],[6,4,6,7],[6,8,6,12],[5,19,7,19],[5,20,7,20],[24,17,29,17],[8,17,13,17],[16,20,21,20],[16,17,21,17],[16,18,21,18],[16,19,21,19],[43,19,44,20],[3,7,3,11],[4,7,4,11],[16,0,23,0],[21,7,23,7],[16,13,23,13],[16,12,23,12],[16,10,23,10],[24,1,31,1],[24,0,31,0],[16,1,23,1],[32,13,39,13],[32,12,39,12],[32,10,39,10],[16,11,23,11],[16,9,23,9],[16,8,23,8],[16,6,23,6],[16,5,23,5],[16,4,23,4],[16,3,23,3],[16,2,23,2],[3,0,4,1],[3,2,4,6]]}
[null,null,"第１回増額訂正",null,null,"令和",null,null,"年度 概算保険料申告書内訳"]
[]
[]
["労働保険番号",null,null,null,null,null,null,"労働保険事務組合の名称",null,null,null,null,"労働保険事務組合○○町商工会",null,null,null,null,"代表者\n氏名","○○　○○"]
[null,null,null,null,null,null,null,"労働保険事務組合の所在地",null,null,null,null,"□□郡○○町△△１－２－３"]
["①\n労働保険番号の枝番号","②\n事業場の名称","③\n業種","④\n保険関係区分",{"$f":"IF(H1=\"\",\"令和　　年度概算保険料（増額）\",H1)","v":"令和　　年度概算保険料（増額）"},null,null,null,null,null,null,null,null,null,"第１種特別加入者",null,null,"⑮\n増額年月日","⑯\n増額\n理由","⑰\n雇用保険\n適用事業所番号","⑱\n旧労働保険番号"]
[null,null,null,null,"労災保険",null,null,null,"雇用保険",null,null,null,null,"\n⑭\n保険料計","氏名","日額","適用\n月数"]
[null,null,null,null,"⑤\n賃金総額\n(一)\n　　千円","⑥\n賃金総額\n(特)\n　　千円","⑦\n労災保険率\n1000分の","⑧\n保険料\n\n　　　　　　　　　円","⑨\n賃金総額　　　　　　千円",null,null,"⑫\n雇用保険率\n1000分の","⑬\n保険料\n\n　　　　円"]
[null,null,null,null,null,null,null,"(一)",null,null,null,null,{"$f":"ROUNDDOWN(I9*L9,0)","v":0},{"$f":"H14+M9","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(E9<>K9,ROUNDDOWN(E9*G9,0),(E9*(G9+L9))-ROUNDDOWN(K9*L9,0))","v":0}]
[null,null,null,null,null,null,null,"(特）"]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F9*G9,0)","v":0}]
[null,null,null,null,null,null,null,"(計)"]
[null,null,null,null,null,null,null,{"$f":"H10+H12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期別納付額",null,null,"第１期","第２期","第３期","合計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R16:T16)","v":0}]
[null,null,null,null,null,null,null,"(一)",null,null,null,null,{"$f":"ROUNDDOWN(I17*L17,0)","v":0},{"$f":"H22+M17","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(E17<>K17,ROUNDDOWN(E17*G17,0),(E17*(G17+L17))-ROUNDDOWN(K17*L17,0))","v":0}]
[null,null,null,null,null,null,null,"(特）"]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F17*G17,0)","v":0}]
[null,null,null,null,null,null,null,"(計)"]
[null,null,null,null,null,null,null,{"$f":"H18+H20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期別納付額",null,null,"第１期","第２期","第３期","合計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R24:T24)","v":0}]
[null,null,null,null,null,null,null,"(一)",null,null,null,null,{"$f":"ROUNDDOWN(I25*L25,0)","v":0},{"$f":"H30+M25","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(E25<>K25,ROUNDDOWN(E25*G25,0),(E25*(G25+L25))-ROUNDDOWN(K25*L25,0))","v":0}]
[null,null,null,null,null,null,null,"(特）"]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F25*G25,0)","v":0}]
[null,null,null,null,null,null,null,"(計)"]
[null,null,null,null,null,null,null,{"$f":"H26+H28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期別納付額",null,null,"第１期","第２期","第３期","合計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R32:T32)","v":0}]
[null,null,null,null,null,null,null,"(一)",null,null,null,null,{"$f":"ROUNDDOWN(I33*L33,0)","v":0},{"$f":"H38+M33","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(E33<>K33,ROUNDDOWN(E33*G33,0),(E33*(G33+L33))-ROUNDDOWN(K33*L33,0))","v":0}]
[null,null,null,null,null,null,null,"(特）"]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F33*G33,0)","v":0}]
[null,null,null,null,null,null,null,"(計)"]
[null,null,null,null,null,null,null,{"$f":"H34+H36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期別納付額",null,null,"第１期","第２期","第３期","合計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R40:T40)","v":0}]
["増額計",null,null,null,"労災保険料増額分",null,null,null,"雇用保険料増額分",null,null,null,null,"増額合計",null,null,null,"第１期計","第２期計","第３期計","増額計"]
[null,null,null,null,{"$f":"H14+H22+H30+H38","v":0},null,null,null,{"$f":"M9+M17+M25+M33","v":0},null,null,null,null,{"$f":"N9+N17+N25+N33","v":0},null,null,null,{"$f":"R16+R24+R32+R40","v":0},{"$f":"S16+S24+S32+S40","v":0},{"$f":"T16+T24+T32+T40","v":0},{"$f":"U16+U24+U32+U40","v":0}]
["申告済概算保険料",null,null,null,"申告済労災保険料",null,null,null,"申告済雇用保険料",null,null,null,null,"申告済概算保険料総額"]
[null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"E44+I44","v":0},null,null,null,null,"事務担当者\n氏名","○○○○"]
["増額訂正後概算保険料",null,null,null,"増額訂正後労災保険料",null,null,null,"増額訂正後雇用保険料額",null,null,null,null,"増額訂正後概算保険料総額"]
[null,null,null,null,{"$f":"E42+E44","v":0},null,null,null,{"$f":"I42+I44","v":0},null,null,null,null,{"$f":"N42+N44","v":0}]

{"sheet":"減額訂正","index":1,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[42,5,42,7],[42,8,42,10],[43,5,43,7],[43,8,43,10],[14,5,14,7],[14,8,14,10],[23,5,23,7],[23,8,23,10],[32,5,32,7],[32,8,32,10],[41,5,41,7],[8,2,16,2],[35,10,40,10],[35,11,40,11],[36,6,40,6],[36,9,40,9],[33,5,33,7],[33,8,33,10],[34,5,34,7],[34,8,34,10],[8,0,16,0],[5,0,7,0],[5,1,7,1],[5,2,7,2],[26,4,31,4],[26,10,31,10],[26,11,31,11],[26,12,31,12],[25,8,25,10],[15,5,15,7],[15,8,15,10],[16,5,16,7],[16,8,16,10],[5,5,5,13],[6,12,6,13],[8,12,13,12],[10,13,13,13],[5,4,7,4],[27,6,31,6],[27,9,31,9],[28,13,31,13],[25,5,25,7],[15,3,15,4],[26,0,34,0],[8,17,13,17],[8,18,13,18],[9,6,13,6],[9,9,13,9],[8,4,13,4],[8,10,13,10],[8,11,13,11],[35,18,40,18],[37,13,40,13],[16,3,16,4],[26,17,31,17],[26,18,31,18],[17,17,22,17],[17,18,22,18],[18,6,22,6],[18,9,22,9],[17,4,22,4],[17,10,22,10],[17,11,22,11],[35,17,40,17],[35,12,40,12],[47,8,47,10],[47,11,47,12],[44,0,45,4],[44,5,44,7],[44,8,44,10],[45,5,45,7],[45,8,45,10],[47,16,49,16],[44,11,44,12],[45,11,45,12],[46,11,46,12],[48,0,49,4],[48,5,48,7],[48,8,48,10],[49,5,49,7],[49,8,49,10],[48,11,48,12],[47,13,49,14],[49,11,49,12],[44,13,46,14],[35,0,43,0],[17,0,25,0],[17,12,22,12],[19,13,22,13],[24,5,24,7],[24,8,24,10],[0,17,1,18],[3,0,4,1],[3,2,4,6],[3,8,3,10],[3,11,3,14],[3,15,4,15],[5,17,7,17],[5,18,7,18],[6,5,6,7],[6,8,6,10],[6,11,7,11],[6,14,7,14],[6,15,7,15],[6,16,7,16],[3,16,4,17],[4,8,4,10],[4,11,4,14],[5,3,7,3],[47,17,49,18],[0,5,1,6],[0,2,1,4],[0,7,1,7],[0,8,1,15],[8,1,16,1],[43,3,43,4],[42,3,42,4],[34,3,34,4],[33,3,33,4],[25,3,25,4],[24,3,24,4],[17,1,25,1],[35,1,43,1],[17,2,25,2],[26,2,34,2],[35,2,43,2],[26,1,34,1],[35,4,40,4],[41,8,41,10],[46,0,47,4],[46,5,46,7],[46,8,46,10],[47,5,47,7]]}
[null,null,"第１回減額訂正",null,null,"令和",null,null,"年度 概算保険料申告書内訳"]
[]
[]
["労働保険番号",null,null,null,null,null,null,null,"労働保険事務組合の名称",null,null,"労働保険事務組合○○町商工会",null,null,null,"代表者\nの氏名","○○　○○"]
[null,null,null,null,null,null,null,null,"労働保険事務組合の所在地",null,null,"□□郡○○町△△１－２－３"]
["①\n労働保険番号の枝番号","②\n事業場の名称","③\n業種","④\n常用使用\n労働者\n⑤\n被保険者","⑥\n保険関係区分",{"$f":"IF(H1=\"\",\"令和　　年度概算保険料（減額）・一般拠出金\",H1)","v":"令和　　年度概算保険料（減額）・一般拠出金"},null,null,null,null,null,null,null,null,"第１種特別加入者",null,null,"⑯\n減額年月日","⑰\n減額理由"]
[null,null,null,null,null,"労災保険",null,null,"雇用保険",null,null,"\n⑬\n保険料\n合計","一般拠出金",null,"氏名","日額","適用月数"]
[null,null,null,null,null,"⑦\n賃金総額\n\n　　　千円","⑧\n労災保険率","⑨\n保険料\n（⑦×⑧）\n　　　　　　　　　円","⑩\n賃金総額\n\n　　　千円","⑪\n雇用保険率","⑫\n一般保険料\n(⑩（ハ）×⑪）\n　　　　　　　　円",null,"⑭\n賃金総額\n\n　　　千円","⑮\n一般\n拠出金"]
[null,null,null,"④       人",null,"(一)","1000分の","(一)","総額","1000分の",{"$f":"ROUNDDOWN(I10*J10,0)","v":0},{"$f":"H14+K9","v":0},{"$f":"F10","v":0},"1000分の"]
[null,null,null,null,null,null,null,{"$f":"IF(F10<>I14,ROUNDDOWN(F10*G10,0),ROUNDDOWN(F10*(G10+J10),0)-ROUNDDOWN(I14*J10,0))","v":0},null,null,null,null,null,0.02]
[null,null,null,"⑤      人",null,"(特)",null,"(特）",null,null,null,null,null,{"$f":"ROUNDDOWN(M9*N10,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F12*G10,0)","v":0}]
[null,null,null,null,null,"(計）",null,"(計)"]
[null,null,null,null,null,{"$f":"SUM(F10+F12)","v":0},null,{"$f":"H10+H12","v":0}]
[null,null,null,null,null,"労災保険",null,null,"雇用保険",null,null,"総額",null,null,null,"第１期","第２期","第３期","合計"]
[null,null,null,"申告済概算保険料",null,null,null,null,null,null,null,{"$f":"F16+I16","v":0},"充当額",null,"期別納付額",{"$f":"IF(L16-ROUNDDOWN(L16/3,0)*2-N16<=0,0,L16-ROUNDDOWN(L16/3,0)*2-N16)","v":0},{"$f":"IF(L16-N16-(ROUNDDOWN(L16/3,0))-P16<=0,0,L16-N16-(ROUNDDOWN(L16/3,0))-P16)","v":0},{"$f":"IF(L16-N16>=ROUNDDOWN(L16/3,0),ROUNDDOWN(L16/3,0),L16-N16)","v":0},{"$f":"P16+Q16+R16","v":0}]
[null,null,null,"差　　　　　　　　　引",null,{"$f":"H14-F16","v":0},null,null,{"$f":"K9-I16","v":0},null,null,{"$f":"L9-L16","v":0},null,null,"減額内訳",null,null,null,{"$f":"SUM(P17:R17)","v":0}]
[null,null,null,"④　　　人",null,"(一)","1000分の","(一)","総額","1000分の",{"$f":"ROUNDDOWN(I19*J19,0)","v":0},{"$f":"H23+K18","v":0},{"$f":"F19","v":0},"1000分の"]
[null,null,null,null,null,null,null,{"$f":"IF(F19<>I23,ROUNDDOWN(F19*G19,0),ROUNDDOWN(F19*(G19+J19),0)-ROUNDDOWN(I23*J19,0))","v":0},null,null,null,null,null,0.02]
[null,null,null,"⑤     人",null,"(特)",null,"(特）",null,null,null,null,null,{"$f":"ROUNDDOWN(M18*N19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F21*G19,0)","v":0}]
[null,null,null,null,null,"(計）",null,"(計)"]
[null,null,null,null,null,{"$f":"SUM(F19+F21)","v":0},null,{"$f":"H19+H21","v":0}]
[null,null,null,null,null,"労災保険",null,null,"雇用保険",null,null,"総額",null,null,null,"第１期","第２期","第３期","合計"]
[null,null,null,"申告済概算保険料",null,null,null,null,null,null,null,{"$f":"F25+I25","v":0},"充当額",null,"期別納付額",{"$f":"IF(L25-ROUNDDOWN(L25/3,0)*2-N25<=0,0,L25-ROUNDDOWN(L25/3,0)*2-N25)","v":0},{"$f":"IF(L25-N25-(ROUNDDOWN(L25/3,0))-P25<=0,0,L25-N25-(ROUNDDOWN(L25/3,0))-P25)","v":0},{"$f":"IF(L25-N25>=ROUNDDOWN(L25/3,0),ROUNDDOWN(L25/3,0),L25-N25)","v":0},{"$f":"P25+Q25+R25","v":0}]
[null,null,null,"差　　　　　　　　　引",null,{"$f":"H23-F25","v":0},null,null,{"$f":"K18-I25","v":0},null,null,{"$f":"L18-L25","v":0},null,null,"減額内訳",null,null,null,{"$f":"SUM(P26:R26)","v":0}]
[null,null,null,"④　　　人",null,"(一)","1000分の","(一)","総額","1000分の",{"$f":"ROUNDDOWN(I28*J28,0)","v":0},{"$f":"H32+K27","v":0},{"$f":"F28","v":0},"1000分の"]
[null,null,null,null,null,null,null,{"$f":"IF(F28<>I32,ROUNDDOWN(F28*G28,0),ROUNDDOWN(F28*(G28+J28),0)-ROUNDDOWN(I32*J28,0))","v":0},null,null,null,null,null,0.02]
[null,null,null,"⑤      人",null,"(特)",null,"(特）",null,null,null,null,null,{"$f":"ROUNDDOWN(M27*N28,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F30*G28,0)","v":0}]
[null,null,null,null,null,"(計）",null,"(計)"]
[null,null,null,null,null,{"$f":"SUM(F28+F30)","v":0},null,{"$f":"H28+H30","v":0}]
[null,null,null,null,null,"労災保険",null,null,"雇用保険",null,null,"総額",null,null,null,"第１期","第２期","第３期","合計"]
[null,null,null,"申告済概算保険料",null,null,null,null,null,null,null,{"$f":"F34+I34","v":0},"充当額",null,"期別納付額",{"$f":"IF(L34-ROUNDDOWN(L34/3,0)*2-N34<=0,0,L34-ROUNDDOWN(L34/3,0)*2-N34)","v":0},{"$f":"IF(L34-N34-(ROUNDDOWN(L34/3,0))-P34<=0,0,L34-N34-(ROUNDDOWN(L34/3,0))-P34)","v":0},{"$f":"IF(L34-N34>=ROUNDDOWN(L34/3,0),ROUNDDOWN(L34/3,0),L34-N34)","v":0},{"$f":"P34+Q34+R34","v":0}]
[null,null,null,"差　　　　　　　　　引",null,{"$f":"H32-F34","v":0},null,null,{"$f":"K27-I34","v":0},null,null,{"$f":"L27-L34","v":0},null,null,"減額内訳",null,null,null,{"$f":"SUM(P35:R35)","v":0}]
[null,null,null,"④　　　人",null,"(一)","1000分の","(一)","総額","1000分の",{"$f":"ROUNDDOWN(I37*J37,0)","v":0},{"$f":"H41+K36","v":0},{"$f":"F37","v":0},"1000分の"]
[null,null,null,null,null,null,null,{"$f":"IF(F37<>I41,ROUNDDOWN(F37*G37,0),ROUNDDOWN(F37*(G37+J37),0)-ROUNDDOWN(I41*J37,0))","v":0},null,null,null,null,null,0.02]
[null,null,null,"⑤   人",null,"(特)",null,"(特）",null,null,null,null,null,{"$f":"ROUNDDOWN(M36*N37,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(F39*G37,0)","v":0}]
[null,null,null,null,null,"(計）",null,"(計)"]
[null,null,null,null,null,{"$f":"SUM(F37+F39)","v":0},null,{"$f":"H37+H39","v":0}]
[null,null,null,null,null,"労災保険",null,null,"雇用保険",null,null,"総額",null,null,null,"第１期","第２期","第３期","合計"]
[null,null,null,"申告済概算保険料",null,null,null,null,null,null,null,{"$f":"F43+I43","v":0},"充当額",null,"期別納付額",{"$f":"IF(L43-ROUNDDOWN(L43/3,0)*2-N43<=0,0,L43-ROUNDDOWN(L43/3,0)*2-N43)","v":0},{"$f":"IF(L43-N43-(ROUNDDOWN(L43/3,0))-P43<=0,0,L43-N43-(ROUNDDOWN(L43/3,0))-P43)","v":0},{"$f":"IF(L43-N43>=ROUNDDOWN(L43/3,0),ROUNDDOWN(L43/3,0),L43-N43)","v":0},{"$f":"P43+Q43+R43","v":0}]
[null,null,null,"差　　　　　　　　　引",null,{"$f":"H41-F43","v":0},null,null,{"$f":"K36-I43","v":0},null,null,{"$f":"L36-L43","v":0},null,null,"減額内訳",null,null,null,{"$f":"SUM(P44:R44)","v":0}]
["減額計",null,null,null,null,"労災保険料減額分",null,null,"雇用保険料減額分",null,null,"減額合計",null,"一般拠出金",null,"第１期計","第２期計","第３期計","減額計"]
[null,null,null,null,null,{"$f":"F17+F26+F35+F44","v":0},null,null,{"$f":"I17+I26+I35+I44","v":0},null,null,{"$f":"L17+L26+L35+L44","v":0},null,null,null,{"$f":"P17+P26+P35+P44","v":0},{"$f":"Q17+Q26+Q35+Q44","v":0},{"$f":"R17+R26+R35+R44","v":0},0]
["申告済概算保険料",null,null,null,null,"申告済労災保険料",null,null,"申告済雇用保険料",null,null,"申告済概算保険料総額"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F48+I48","v":0},null,{"$f":"N11+N20+N29+N38","v":0},null,null,"事務担当者\n氏名","○○　○○"]
["減額訂正後概算保険料",null,null,null,null,"減額訂正後労災保険料",null,null,"減額訂正後雇用保険料額",null,null,"減額訂正後概算保険料総額"]
[null,null,null,null,null,{"$f":"F46+F48","v":0},null,null,{"$f":"I46+I48","v":0},null,null,{"$f":"L46+L48","v":0}]