{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Sheet1","index":0,"n_rows":52,"n_cols":19,"rows_kept":52,"cut":false,"hidden":false,"merged":[[48,11,48,12],[48,13,48,14],[48,15,48,16],[42,1,42,2],[42,6,42,7],[43,6,43,7],[44,1,44,2],[46,1,46,2],[48,4,48,5],[40,4,40,5],[6,12,6,14],[29,3,29,6],[30,5,30,6],[30,7,30,8],[30,9,30,11],[33,7,33,8],[6,5,6,7],[38,4,38,8],[39,4,39,5],[39,6,39,7],[39,8,39,9],[39,11,39,12],[0,8,0,10],[2,5,2,6],[2,7,2,8],[3,5,3,6],[4,5,4,7]]}
[null,"労働保険",null,null,null,"平成",24,"年度","確定保険料算定基礎賃金集計表"]
[null,"番号"]
[null,null,null,"事業の名称"]
[null,null,null,"郵便番号"]
[null,null,null,"事業の所在地"]
[]
[null,null,null,null,null,"労災保険対象労働者数及び賃金",null,null,null,null,null,null,"雇用保険対象労働者数及び賃金"]
[null,"月別",1,"常用労働者",2,"役員で労働者扱い",3,"臨時労働者",4,"合計",null,5,"１常用労働者",6,"役員で労働者",7,"合計",8,"高年齢者分"]
[null,null,"人","円","人","円","人","円","人","円","月","人","円","人","円","人","円","人","円"]
[null,"24年４",9,{"$f":"2300257+370864","v":2671121},null,null,4,163700,null,{"$f":"D10+F10+H10","v":2834821},4,{"$f":"+C10","v":9},{"$f":"+D10","v":2671121},{"$f":"+E10","v":0},{"$f":"+F10","v":0},{"$f":"+L10+N10","v":9},{"$f":"+M10+O10","v":2671121}]
[null,5,9,{"$f":"2492840+383044","v":2875884},null,null,4,130750,null,{"$f":"D11+F11+H11","v":3006634},5,9,2875884,0,0,9,2875884]
[null,6,9,{"$f":"2426651+407664","v":2834315},null,null,4,229400,null,3063715,6,9,2834315,0,0,9,2834315]
[null,7,9,{"$f":"2328484+357264","v":2685748},null,null,4,283450,null,2969198,7,9,2685748,0,0,9,2685748]
[null,8,9,{"$f":"2522678+334739","v":2857417},null,null,3,179750,null,3037167,8,9,2857417,0,0,9,2857417]
[null,9,9,{"$f":"2286318+526339","v":2812657},null,null,4,241800,null,3054457,9,9,2812657,0,0,9,2812657]
[null,10,9,{"$f":"2246662+389239","v":2635901},null,null,3,197800,null,2833701,10,9,2635901,0,0,9,2635901]
[null,11,9,{"$f":"2275377+404739","v":2680116},null,null,3,191400,null,2871516,11,9,2680116,0,0,9,2680116]
[null,12,9,{"$f":"2281718+568339","v":2850057},null,null,3,211000,null,3061057,12,9,2850057,0,0,9,2850057]
[null,"２５年１",9,{"$f":"2330208+311539","v":2641747},null,null,3,191225,null,2832972,1,9,2641747,0,0,9,2641747]
[null,2,9,{"$f":"2740224+421139","v":3161363},null,null,6,339700,null,3501063,2,9,3161363,0,0,9,3161363]
[null,3,9,{"$f":"3624717+477339","v":4102056},null,null,8,1028880,null,5130936,3,9,4102056,0,0,9,4102056]
[null,"賞与２４年.４",7,1900000,null,null,null,0,null,1900000,7,7,1900000,0,0,7,1900000]
[null,"賞与２４年７",{"$f":"+I23-G23","v":0},{"$f":"1465000+140000","v":1605000},null,null,null,0,null,1605000,12,0,1605000,0,0,0,1605000]
[null,"賞与２５年１２",8,{"$f":"2036000+130000","v":2166000},null,null,1,60000,null,2226000,3,8,2166000,0,0,8,2166000]
[null,"合計","/",{"$f":"SUM(D10:D24)","v":40479382},"/",null,"P ",{"$f":"SUM(H10:H24)","v":3448855},"/",{"$f":"SUM(J10:J24)","v":43928237},null,"/",{"$f":"SUM(M10:M24)","v":40479382},"/",{"$f":"SUM(O10:O24)","v":0},"/",{"$f":"SUM(Q10:Q24)","v":40479382},"/",{"$f":"SUM(S10:S24)","v":0}]
[null,"備考",null,null,null,null,null,null,null,"申告書へ",null,null,"労災保険分",null,"雇用保険分"]
[null,null,null,null,225500,372890,null,3079346,{"$f":"+E27+F27+H27","v":3677736},"転記する額",null,9,null,10,"Ａ",11,"Ｂ",null,"Ａ－Ｂ"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J25/1000","v":43928.237000000001},"千円",{"$f":"+D25/1000","v":40479.381999999998},null,0,null,{"$f":"+O28-Q28","v":40479.381999999998}]
[]
[null,"算定期間",null,"算定期間平成24年４月１日から平成25年３月３１日まで"]
[null,"確定保険料",null,"算定基礎額（千円）",null,"保険料拠出金率",null,"確定保険料。一般救出金",null,"確定保険料・一般拠出金"]
[null,"労働保険料","イ","****************",null,18.5,"10-イ”",{"$f":"SUM(H33:H36)","v":759215.13199999998}]
[null,"労災保検分","ロ",{"$f":"+$M$28","v":43928.237000000001},null,3,null,{"$f":"+D33*F33","v":131784.71100000001}]
[null,"雇用保険法適用者分","ハ",{"$f":"+O28","v":40479.381999999998},null,null,null,"＊＊＊＊＊＊＊"]
[null,"高年齢労働者分","ニ",0,null,15.5,null,0]
[null,"保険料算定対象者分","ホ",{"$f":"+D34-D35","v":40479.381999999998},null,15.5,"14-イ",{"$f":"+D36*F36","v":627430.42099999997}]
[null,"一般拠出金","ヘ",{"$f":"+$M$28","v":43928.237000000001},null,0.05,"10-ヘ",{"$f":"+D37*F37","v":2196.41185}]
[]
[null,"概算期間",null,null,"算定期間平成25年４月１日から平成２6年３月３１日まで"]
[null,null,null,null,"算定基礎額（千円）",null,"保険料拠出金率",null,"確定保険料。一般救出金",null,null,"確定保険料・一般拠出金"]
[null,"労働保険料",null,"イ","***************",null,16.5,"１４－イ",{"$f":"SUM(I42:I45)","v":678256.36800000002}]
[null,"労災保検分",null,"ロ",{"$f":"+$M$28","v":43928.237000000001},null,3,null,{"$f":"+E42*G42","v":131784.71100000001}]
[null,"雇用保険法適用者分",null,"ハ",{"$f":"+$O$28","v":40479.381999999998},null,"**************",null,"**************"]
[null,"高年齢労働者分",null,"ニ",0,null,"**************",null,0]
[null,"保険料算定対象者分",null,"ホ",{"$f":"+E43-E44","v":40479.381999999998},null,13.5,null,{"$f":"+E45*G45","v":546471.65700000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"延納回数",3]
[null,"申告済概算保険料",null,null,null,-18,740020]
[null,"差引額",null,"充当額",{"$f":"+G47-H32","v":-19195.131999999983},"還付額",{"$f":"+G47-H32","v":-19195.131999999983},"不足額",{"$f":"+H32-G47","v":19195.131999999983}]
[null,"期別納付額",null,null,"概算保険料額",null,"充当額",null,"不足額",null,null,"今期労働保険料",null,"一般拠出金",null,"今期納付額"]
[null,"全額または１期",null,1,{"$f":"+$I$41-E51-E52","v":226086.36800000002},null,{"$f":"IF(E48<0,0,E48)","v":0},null,{"$f":"IF(I48>0,I48,0)","v":19195.131999999983},null,null,{"$f":"+E50-G50+I50","v":245281.5},null,{"$f":"+H37","v":2196.41185},null,{"$f":"+N50+L50","v":247477.91185}]
[null,null,null,2,{"$f":"INT(+$I$41/$O$46)","v":226085}]
[null,null,null,3,{"$f":"INT(+$I$41/$O$46)","v":226085}]