{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["説明","1.算定基礎賃金等の報告","記載例"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"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":"説明","index":0,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"↓ご提出ください"]
[null,"1.算定基礎賃金等の報告　”２枚（事務組合控え、事業主控え）"]
[]
[]
[]
[null,"ご提出先"]
[null,"中津商工会議所"]
[null,"〒871-8510"]
[null,"大分県中津市殿町1383-1"]
[]
[]
[null,"お問合せ先"]
[null,"労働保険事務組合中津商工会議所"]
[null,"担当：　相良"]
[null,"TEL：0979-22-2250"]
[null,"メールアドレス：sagara@nakatsu-cci.org"]

{"sheet":"1.算定基礎賃金等の報告","index":1,"n_rows":52,"n_cols":49,"rows_kept":52,"cut":false,"hidden":false,"merged":[[55,4,55,10],[51,4,52,9],[51,14,52,18],[51,19,52,24],[51,30,52,33],[51,34,52,37],[49,34,49,37],[50,0,52,3],[50,10,52,13],[50,26,52,29],[50,30,50,32],[50,34,50,36],[47,30,47,33],[47,34,47,37],[48,10,49,13],[48,26,48,29],[49,0,49,3],[49,4,49,9],[49,14,49,18],[49,19,49,24],[49,26,49,29],[49,30,49,33],[47,0,47,3],[47,4,47,9],[47,14,47,18],[47,19,47,24],[47,26,47,29],[43,19,43,24],[43,26,43,29],[45,0,45,3],[45,4,45,9],[45,14,45,18],[45,19,45,24],[45,26,45,29],[46,10,47,13],[46,26,46,29],[40,38,41,48],[41,0,41,3],[41,34,41,37],[42,10,43,13],[42,26,42,29],[42,34,43,37],[44,10,45,13],[44,26,44,29],[44,30,45,33],[43,30,43,33],[45,34,45,37],[41,4,41,9],[41,10,41,13],[41,14,41,18],[41,19,41,24],[41,25,41,29],[41,30,41,33],[40,0,40,9],[40,10,40,13],[40,14,40,24],[40,25,40,37],[43,0,43,3],[43,4,43,9],[43,14,43,18],[35,39,35,42],[34,25,39,26],[34,27,39,30],[34,31,39,32],[34,33,39,36],[38,37,38,38],[38,39,38,47],[39,21,39,24],[39,38,39,47],[36,40,36,41],[37,37,37,38],[37,39,37,42],[34,37,35,38],[34,40,34,42],[34,43,35,44],[34,45,35,48],[36,43,37,44],[36,45,37,48],[34,0,39,0],[34,1,39,2],[34,3,39,6],[34,7,39,8],[34,9,39,12],[34,13,39,14],[33,19,33,20],[33,21,33,24],[33,25,33,26],[34,15,39,18],[34,19,36,20],[38,19,39,20],[37,21,37,24],[35,21,35,24],[32,39,32,42],[32,43,32,44],[32,45,32,48],[33,1,33,2],[33,3,33,6],[33,7,33,8],[33,9,33,12],[33,13,33,14],[33,15,33,18],[32,19,32,20],[32,21,32,24],[32,25,32,26],[32,27,32,30],[32,31,32,32],[32,33,32,36],[33,37,33,38],[33,39,33,42],[33,43,33,44],[33,45,33,48],[33,27,33,30],[33,31,33,32],[33,33,33,36],[32,1,32,2],[32,3,32,6],[32,7,32,8],[32,9,32,12],[32,13,32,14],[32,15,32,18],[31,19,31,20],[31,21,31,24],[31,25,31,26],[30,37,30,38],[30,7,30,8],[30,9,30,12],[30,13,30,14],[30,15,30,18],[32,37,32,38],[30,39,30,42],[30,43,30,44],[30,45,30,48],[31,1,31,2],[31,3,31,6],[31,7,31,8],[31,9,31,12],[31,13,31,14],[31,15,31,18],[30,19,30,20],[30,21,30,24],[30,25,30,26],[30,27,30,30],[30,31,30,32],[30,33,30,36],[31,37,31,38],[31,39,31,42],[31,43,31,44],[31,45,31,48],[31,27,31,30],[31,31,31,32],[31,33,31,36],[30,1,30,2],[30,3,30,6],[28,37,28,38],[28,39,28,42],[28,43,28,44],[28,45,28,48],[29,1,29,2],[29,3,29,6],[29,7,29,8],[29,9,29,12],[29,13,29,14],[29,15,29,18],[28,19,28,20],[28,21,28,24],[28,25,28,26],[28,27,28,30],[28,31,28,32],[28,33,28,36],[29,37,29,38],[29,39,29,42],[29,43,29,44],[29,45,29,48],[29,27,29,30],[29,31,29,32],[29,33,29,36],[28,1,28,2],[28,3,28,6],[28,7,28,8],[28,9,28,12],[28,13,28,14],[28,15,28,18],[27,19,27,20],[27,21,27,24],[27,25,27,26],[29,19,29,20],[29,21,29,24],[29,25,29,26],[27,37,27,38],[27,39,27,42],[27,43,27,44],[27,45,27,48],[27,27,27,30],[27,31,27,32],[27,33,27,36],[26,1,26,2],[26,3,26,6],[27,1,27,2],[27,3,27,6],[27,7,27,8],[27,9,27,12],[27,13,27,14],[27,15,27,18],[26,19,26,20],[26,21,26,24],[26,25,26,26],[24,37,24,38],[24,7,24,8],[24,9,24,12],[24,13,24,14],[24,15,24,18],[26,37,26,38],[26,39,26,42],[26,43,26,44],[26,45,26,48],[26,27,26,30],[26,31,26,32],[26,33,26,36],[25,33,25,36],[24,1,24,2],[24,3,24,6],[26,7,26,8],[26,9,26,12],[26,13,26,14],[26,15,26,18],[25,19,25,20],[25,21,25,24],[25,25,25,26],[23,31,23,32],[23,33,23,36],[22,1,22,2],[24,39,24,42],[24,43,24,44],[24,45,24,48],[25,1,25,2],[25,3,25,6],[25,7,25,8],[25,9,25,12],[25,13,25,14],[25,15,25,18],[24,19,24,20],[24,21,24,24],[24,25,24,26],[24,27,24,30],[24,31,24,32],[24,33,24,36],[25,37,25,38],[25,39,25,42],[25,43,25,44],[25,45,25,48],[25,27,25,30],[25,31,25,32],[23,19,23,20],[23,21,23,24],[23,25,23,26],[22,37,22,38],[22,39,22,42],[22,43,22,44],[22,45,22,48],[23,1,23,2],[23,3,23,6],[23,7,23,8],[23,9,23,12],[23,13,23,14],[23,15,23,18],[22,19,22,20],[22,21,22,24],[22,25,22,26],[22,27,22,30],[22,31,22,32],[22,33,22,36],[23,37,23,38],[23,39,23,42],[23,43,23,44],[23,45,23,48],[23,27,23,30],[21,31,21,32],[21,33,21,36],[22,3,22,6],[22,7,22,8],[22,9,22,12],[22,13,22,14],[22,15,22,18],[21,19,21,20],[21,21,21,24],[21,25,21,26],[20,19,20,20],[20,21,20,24],[20,25,20,26],[20,1,20,2],[20,3,20,6],[20,7,20,8],[20,9,20,12],[20,13,20,14],[20,15,20,18],[19,1,19,2],[19,3,19,6],[19,7,19,8],[19,9,19,12],[19,13,19,14],[19,15,19,18],[21,1,21,2],[21,3,21,6],[21,7,21,8],[21,9,21,12],[21,13,21,14],[21,15,21,18],[14,8,16,11],[14,14,16,17],[14,26,17,29],[15,20,15,23],[15,38,15,41],[13,43,17,48],[19,37,19,38],[19,39,19,42],[19,27,19,30],[19,31,19,32],[19,33,19,36],[19,19,19,20],[19,21,19,24],[19,25,19,26],[14,32,17,35],[8,0,8,1],[10,0,10,48],[11,1,11,24],[11,25,11,48],[13,1,13,6],[13,7,13,12],[13,13,13,18],[13,19,13,24],[13,25,13,30],[13,31,13,36],[6,14,8,14],[6,45,6,46],[6,47,6,48],[7,0,7,1],[7,16,7,19],[7,20,7,24],[7,30,7,34],[7,39,7,41],[7,45,7,46],[7,47,7,48],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[6,6,8,6],[6,7,8,7],[3,45,3,48],[4,37,6,43],[4,45,4,46],[4,47,4,48],[5,16,5,19],[5,20,5,35],[5,45,5,48],[3,13,4,13],[3,14,4,14],[3,16,3,19],[3,20,3,29],[3,32,3,35],[3,37,3,43],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[2,1,2,2],[2,4,2,5],[2,6,2,11],[2,12,2,14],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[2,20,2,29],[18,43,19,44],[18,45,19,48],[42,38,45,43],[42,44,45,48],[46,38,49,43],[46,44,49,48],[50,38,52,43],[50,44,52,48],[4,20,4,26],[6,20,6,24],[13,37,13,42],[20,37,20,38],[20,39,20,42],[20,43,20,44],[20,45,20,48],[20,27,20,30],[20,31,20,32],[20,33,20,36],[21,37,21,38],[21,39,21,42],[21,43,21,44],[21,45,21,48],[21,27,21,30]]}
["組様式第４号",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"労働保険料算定基礎賃金等の報告"]
[]
["①","府県",null,"所掌","管轄",null,"基　幹　番　号",null,null,null,null,null,"枝番号"]
["労働保険",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"③","事業の名称",null,null,null,null,null,null,null,null,null,null,null,null,null,"ＴＥＬ",null,null,null,null,null,null,"⑦事業の概要（具体的に記入して下さい。）",null,null,null,null,null,null,null,"⑨特掲事業"]
["番　　　号"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"④","事業の所在地",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"⑩令和４年度概算の延納"]
["②",null,null,null,null,null,"-",null,null,null,null,null,null,"-"]
["雇用保険",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"⑤","事業主の氏名",null,null,null,null,null,null,null,null,null,"⑥作成者氏名",null,null,null,null,null,null,null,null,null,null,null,null,"※⑧業種",null,null,null,null,null,"（分割納付（３回））",null,"（一括納付（１回））"]
["事業所番号"]
[]
["⑪　　令和　３　年　　度　　確　　定　　賃　　金　　総　　額"]
["　　区　分","労　　災　　保　　険　　対　　象　　労　　働　　者　　数　　及　　び　　賃　　金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"雇　　用　　保　　険　　対　　象　　被　　保　　険　　者　　数　　及　　び　　賃　　金"]
[null,"（１）",null,null,null,null,null,"（２）",null,null,null,null,null,"（３）",null,null,null,null,null,"（４）",null,null,null,null,null,"（５）",null,null,null,null,null,"（６）",null,null,null,null,null,"（７）"]
[null,"常　用　労　働　者",null,null,null,null,null,"　役員で労働者扱いの者",null,null,null,null,null,"　臨　時　労　働　者",null,null,null,null,null,"合　　　　　計",null,null,null,null,null,"被　保　険　者",null,null,null,null,null,"役員で被保険者扱いの者",null,null,null,null,null,"合　　　　　計"]
[null,null,null,null,null,null,null,null,"業務執行権を有する者の指示を受け労働に従事し、賃金を得ている者等",null,null,null,null,null,"（パートタイマー、アルバイト等）",null,null,null,null,null,null,null,null,null,null,null,"日雇労働被保険者に支払った賃金を含む。なお、パートタイマー、アルバイト等雇用保険の被保険者とならない者を除く",null,null,null,null,null,"給与支払等の面からみて労働者的性格の強い者"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（（１）＋（２）＋（３））",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（（５）＋（６））"]
[]
["月別内訳"]
[null,null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円"]
["令和３年４月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B20+H20+N20=0,\"\",B20+H20+N20)","v":""},null,{"$f":"IF(D20+J20+P20=0,\"\",D20+J20+P20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z20+AF20=0,\"\",Z20+AF20)","v":""},null,{"$f":"IF(AB20+AH20=0,\"\",AB20+AH20)","v":""}]
["５月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B21+H21+N21=0,\"\",B21+H21+N21)","v":""},null,{"$f":"IF(D21+J21+P21=0,\"\",D21+J21+P21)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["６月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["７月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["８月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["９月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["１０月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["１１月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["１２月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["令和４年１月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["２月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["３月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["賞与　  月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["賞与　  月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["賞与    月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z34+AF34=0,\"\",Z34+AF34)","v":""},null,{"$f":"IF(AB34+AH34=0,\"\",AB34+AH34)","v":""}]
["合　　　計",null,null,{"$f":"IF(SUM(D20:G34)=0,\"\",SUM(D20:G34))","v":""},null,null,null,null,null,{"$f":"IF(SUM(J20:M34)=0,\"\",SUM(J20:M34))","v":""},null,null,null,null,null,{"$f":"IF(SUM(P20:S34)=0,\"\",SUM(P20:S34))","v":""},null,null,null,"１　ヶ　月　　　　平均使用　　労働者数",null,"ａ",null,null,"円",null,null,{"$f":"IF(SUM(AB20:AE34)=0,\"\",SUM(AB20:AE34))","v":""},null,null,null,null,null,{"$f":"IF(SUM(AH20:AK34)=0,\"\",SUM(AH20:AK34))","v":""},null,null,null,"１ヶ月平均被保険者数",null,"ｃ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(V20:Y34)=0,\"\",SUM(V20:Y34))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AN20:AQ34)=0,\"\",SUM(AN20:AQ34))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ｂ",null,null,"千円",null,null,null,null,null,null,null,null,null,null,null,null,null,"人","ｄ",null,null,"千円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"人",{"$f":"IF(INDIRECT(\"V36\")=\"\",\"\",ROUNDDOWN(V36/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL20:AM31)=0,\"\",AVERAGE(AL20:AM31))","v":""},null,{"$f":"IF(INDIRECT(\"AN36\")=\"\",\"\",ROUNDDOWN(AN36/1000,0))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(T20:U31)=0,\"\",SUM(T20:U31)/12)","v":""},null,"ｂ＋ｈ",null,null,"千円",null,null,null,null,null,null,null,null,null,null,null,null,"ｇ（ｄ－ｆ）",null,null,null,null,null,null,null,null,null,null,"千円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(V38=0),E52=\"\"),V38,IF(AND(NOT(E52=0),V38=\"\"),E52,IF(ISERROR(V38+E52=0),\"\",SUM(V38,E52))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN38","v":""}]
["⑫　令和　３　年　度　確　定",null,null,null,null,null,null,null,null,null,"特別加入者",null,null,null,"⑫　令和　４　年　度　概　算",null,null,null,null,null,null,null,null,null,null,"⑭　令和　４　年　度　　賃金総額の見込額"]
["承認された給付基礎日額",null,null,null,"保険料算定基礎額",null,null,null,null,null,"氏　　　名",null,null,null,"希望する給付基礎日額",null,null,null,null,"保険料算定基礎額",null,null,null,null,null,"区　　　　　分",null,null,null,null,"労災保険",null,null,null,"雇用保険"]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","イ","常　時　使　用",null,null,null,null,null,null,"人"]
[null,null,null,null,{"$f":"IF(A44=0,\"\",A44*365)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A44=\"\",\"\",A44)","v":""},null,null,null,null,{"$f":"IF(O44=\"\",\"\",O44*365)","v":""},null,null,null,null,null,null,"労　働　者　数",null,null,null,{"$f":"T39","v":""}]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ロ","雇　用　保　険",null,null,null,null,null,null,null,null,null,null,"人"]
[null,null,null,null,{"$f":"IF(A46=0,\"\",A46*365)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A46=\"\",\"\",A46)","v":""},null,null,null,null,{"$f":"IF(O46=\"\",\"\",O46*365)","v":""},null,null,null,null,null,null,"被保険者数",null,null,null,null,null,null,null,{"$f":"AL38","v":""}]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ハ","支払賃金総額",null,null,null,null,null,null,"円",null,null,null,"円"]
[null,null,null,null,{"$f":"IF(A48=0,\"\",A48*365)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A48=\"\",\"\",A48)","v":""},null,null,null,null,{"$f":"IF(O48=\"\",\"\",O48*365)","v":""},null,null,null,null,null,null,"の　見　込　額",null,null,null,{"$f":"IF(SUM(V20:Y31)=0,\"\",SUM(V20:Y31))","v":""},null,null,null,{"$f":"IF(SUM(AN20:AQ31)=0,\"\",SUM(AN20:AQ31))","v":""}]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ニ","賞与等臨時支",null,null,null,null,null,null,"円",null,null,null,"円"]
[null,null,null,null,{"$f":"IF(A50=0,\"\",A50*365)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A50=\"\",\"\",A50)","v":""},null,null,null,null,{"$f":"IF(O50=\"\",\"\",O50*365)","v":""},null,null,null,null,null,null,"払賃金の見込額",null,null,null,{"$f":"IF(SUM(V32:Y34)=0,\"\",SUM(V32:Y34))","v":""},null,null,null,{"$f":"IF(SUM(AN32:AQ34)=0,\"\",SUM(AN32:AQ34))","v":""}]
[null,null,null,null,"ｈ",null,null,null,null,"千円","合　　　計",null,null,null,"ｉ＋ｊ",null,null,null,"千円","ｉ",null,null,null,null,"千円","ホ","合　　　　計",null,null,null,"ｊ（ハ＋ニ）",null,null,"千円","ｋ（ハ＋ニ）",null,null,"千円"]
[null,null,null,null,{"$f":"IF(SUM(E44:J50)=0,\"\",SUM(E44:J50)/1000)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T52+AE52),\"\",T52+AE52)","v":""},null,null,null,null,{"$f":"IF(SUM(T44:Y50)=0,\"\",SUM(T44:Y50)/1000)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(AE48=0),AE50=0),ROUNDDOWN(AE48/1000,0),IF(AND(NOT(AE50=0),AE48=0),ROUNDDOWN(AE50/1000,0),IF(ISERROR(AE48+AE50=0),\"\",ROUNDDOWN((AE48+AE50)/1000,0))))","v":""},null,null,null,{"$f":"IF(AND(NOT(AI48=0),AI50=0),ROUNDDOWN(AI48/1000,0),IF(AND(NOT(AI50=0),AI48=0),ROUNDDOWN(AI50/1000,0),IF(ISERROR(AI48+AI50=0),\"\",ROUNDDOWN((AI48+AI50)/1000,0))))","v":""}]

{"sheet":"記載例","index":2,"n_rows":52,"n_cols":49,"rows_kept":52,"cut":false,"hidden":false,"merged":[[2,1,2,2],[2,4,2,5],[2,6,2,11],[2,12,2,14],[2,20,2,29],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,16,3,19],[3,20,3,29],[3,32,3,35],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,37,3,43],[3,45,3,48],[4,20,4,26],[4,37,6,43],[4,45,4,46],[4,47,4,48],[6,20,6,24],[6,45,6,46],[6,47,6,48],[5,16,5,19],[5,20,5,35],[5,45,5,48],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[6,6,8,6],[6,7,8,7],[6,8,8,8],[7,47,7,48],[8,0,8,1],[10,0,10,48],[11,1,11,24],[11,25,11,48],[13,1,13,6],[13,7,13,12],[13,13,13,18],[13,19,13,24],[13,25,13,30],[7,0,7,1],[7,16,7,19],[7,20,7,24],[7,30,7,34],[7,39,7,41],[7,45,7,46],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[13,31,13,36],[13,37,13,42],[13,43,17,48],[14,8,16,11],[14,14,16,17],[14,26,17,29],[14,32,17,35],[15,20,15,23],[15,38,15,41],[19,25,19,26],[19,27,19,30],[19,31,19,32],[19,33,19,36],[19,37,19,38],[19,39,19,42],[18,43,19,44],[18,45,19,48],[19,1,19,2],[19,3,19,6],[19,7,19,8],[19,9,19,12],[19,13,19,14],[19,15,19,18],[19,19,19,20],[19,21,19,24],[20,37,20,38],[20,39,20,42],[20,43,20,44],[20,45,20,48],[21,1,21,2],[21,3,21,6],[21,7,21,8],[21,9,21,12],[21,13,21,14],[21,15,21,18],[20,19,20,20],[20,21,20,24],[20,25,20,26],[20,27,20,30],[20,31,20,32],[20,33,20,36],[20,1,20,2],[20,3,20,6],[20,7,20,8],[20,9,20,12],[20,13,20,14],[20,15,20,18],[21,37,21,38],[21,39,21,42],[22,19,22,20],[22,21,22,24],[22,25,22,26],[21,43,21,44],[21,45,21,48],[22,1,22,2],[22,3,22,6],[22,7,22,8],[22,9,22,12],[22,13,22,14],[22,15,22,18],[21,19,21,20],[21,21,21,24],[21,25,21,26],[21,27,21,30],[21,31,21,32],[21,33,21,36],[22,37,22,38],[22,39,22,42],[22,43,22,44],[22,45,22,48],[22,27,22,30],[22,31,22,32],[22,33,22,36],[23,39,23,42],[23,43,23,44],[23,45,23,48],[24,1,24,2],[24,3,24,6],[24,7,24,8],[24,9,24,12],[24,13,24,14],[24,15,24,18],[23,19,23,20],[23,21,23,24],[23,25,23,26],[23,27,23,30],[23,31,23,32],[23,33,23,36],[24,37,24,38],[24,39,24,42],[24,43,24,44],[24,45,24,48],[24,27,24,30],[24,31,24,32],[24,33,24,36],[23,1,23,2],[23,3,23,6],[25,7,25,8],[25,9,25,12],[25,13,25,14],[25,15,25,18],[24,19,24,20],[24,21,24,24],[24,25,24,26],[23,37,23,38],[23,7,23,8],[23,9,23,12],[23,13,23,14],[23,15,23,18],[25,37,25,38],[25,39,25,42],[25,43,25,44],[25,45,25,48],[26,1,26,2],[26,3,26,6],[26,7,26,8],[26,9,26,12],[26,13,26,14],[26,15,26,18],[25,19,25,20],[25,21,25,24],[25,25,25,26],[25,27,25,30],[25,31,25,32],[25,33,25,36],[26,37,26,38],[26,39,26,42],[26,43,26,44],[26,45,26,48],[26,27,26,30],[26,31,26,32],[26,33,26,36],[25,1,25,2],[25,3,25,6],[27,3,27,6],[27,7,27,8],[27,9,27,12],[27,13,27,14],[27,15,27,18],[26,19,26,20],[26,21,26,24],[26,25,26,26],[28,19,28,20],[28,21,28,24],[28,25,28,26],[27,37,27,38],[27,39,27,42],[27,43,27,44],[27,45,27,48],[28,1,28,2],[28,3,28,6],[28,7,28,8],[28,9,28,12],[28,13,28,14],[28,15,28,18],[27,19,27,20],[27,21,27,24],[27,25,27,26],[27,27,27,30],[27,31,27,32],[27,33,27,36],[28,37,28,38],[28,39,28,42],[28,43,28,44],[28,45,28,48],[28,27,28,30],[28,31,28,32],[28,33,28,36],[27,1,27,2],[29,39,29,42],[29,43,29,44],[29,45,29,48],[30,1,30,2],[30,3,30,6],[30,7,30,8],[30,9,30,12],[30,13,30,14],[30,15,30,18],[29,19,29,20],[29,21,29,24],[29,25,29,26],[29,27,29,30],[29,31,29,32],[29,33,29,36],[30,37,30,38],[30,39,30,42],[30,43,30,44],[30,45,30,48],[30,27,30,30],[30,31,30,32],[30,33,30,36],[29,1,29,2],[29,3,29,6],[31,7,31,8],[31,9,31,12],[31,13,31,14],[31,15,31,18],[30,19,30,20],[30,21,30,24],[30,25,30,26],[29,37,29,38],[29,7,29,8],[29,9,29,12],[29,13,29,14],[29,15,29,18],[31,37,31,38],[31,39,31,42],[31,43,31,44],[31,45,31,48],[32,1,32,2],[32,3,32,6],[32,7,32,8],[32,9,32,12],[32,13,32,14],[32,15,32,18],[31,19,31,20],[31,21,31,24],[31,25,31,26],[31,27,31,30],[31,31,31,32],[31,33,31,36],[32,37,32,38],[32,39,32,42],[32,43,32,44],[32,45,32,48],[32,27,32,30],[32,31,32,32],[32,33,32,36],[31,1,31,2],[31,3,31,6],[33,1,33,2],[33,3,33,6],[33,7,33,8],[33,9,33,12],[33,13,33,14],[33,15,33,18],[32,19,32,20],[32,21,32,24],[32,25,32,26],[33,37,33,38],[33,39,33,42],[33,43,33,44],[33,45,33,48],[34,0,39,0],[34,1,39,2],[34,3,39,6],[34,7,39,8],[34,9,39,12],[34,13,39,14],[33,19,33,20],[33,21,33,24],[33,25,33,26],[33,27,33,30],[33,31,33,32],[33,33,33,36],[36,40,36,41],[36,43,37,44],[36,45,37,48],[37,21,37,24],[37,37,37,38],[37,39,37,42],[34,37,35,38],[34,40,34,42],[40,0,40,9],[40,10,40,13],[40,14,40,24],[40,25,40,37],[40,38,41,48],[41,0,41,3],[34,15,39,18],[34,19,36,20],[38,19,39,20],[34,43,35,44],[34,45,35,48],[35,21,35,24],[35,39,35,42],[34,25,39,26],[34,27,39,30],[34,31,39,32],[34,33,39,36],[38,37,38,38],[38,39,38,47],[39,21,39,24],[39,38,39,47],[43,0,43,3],[43,4,43,9],[43,14,43,18],[43,19,43,24],[43,26,43,29],[43,30,43,33],[41,34,41,37],[42,10,43,13],[42,26,42,29],[42,34,43,37],[41,4,41,9],[41,10,41,13],[41,14,41,18],[41,19,41,24],[41,25,41,29],[41,30,41,33],[45,34,45,37],[42,38,45,43],[42,44,45,48],[44,10,45,13],[44,26,44,29],[44,30,45,33],[47,34,47,37],[48,10,49,13],[48,26,48,29],[47,0,47,3],[47,4,47,9],[47,14,47,18],[47,19,47,24],[47,26,47,29],[47,30,47,33],[45,0,45,3],[45,4,45,9],[45,14,45,18],[45,19,45,24],[45,26,45,29],[46,10,47,13],[46,26,46,29],[55,4,55,10],[50,44,52,48],[51,4,52,9],[51,14,52,18],[51,19,52,24],[51,30,52,33],[51,34,52,37],[46,38,49,43],[46,44,49,48],[49,4,49,9],[50,0,52,3],[50,10,52,13],[50,26,52,29],[50,30,50,32],[50,34,50,36],[50,38,52,43],[49,14,49,18],[49,19,49,24],[49,26,49,29],[49,30,49,33],[49,34,49,37],[49,0,49,3]]}
["組様式第４号",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"労働保険料算定基礎賃金等の報告"]
[]
["①","府県",null,"所掌","管轄",null,"基　幹　番　号",null,null,null,null,null,"枝番号",null,null,null,null,null,null,null,"ｶｲｷﾞｼｮｼｮｳｶｲ"]
["労働保険",4,4,3,0,3,9,3,4,0,4,"*",9,9,9,"③","事業の名称",null,null,null,"会議所商会",null,null,null,null,null,null,null,null,null,"ＴＥＬ",null,"0979-22-****",null,null,null,null,"⑦事業の概要（具体的に記入して下さい。）",null,null,null,null,null,null,null,"⑨特掲事業"]
["番　　　号",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ﾅｶﾂｼﾄﾉﾏﾁ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小売店"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"④","事業の所在地",null,null,null,"大分県中津市殿町13**-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"⑩令和４年度概算の延納"]
["②",null,4,4,0,3,"-","*",1,2,3,4,5,"-","*",null,null,null,null,null,"ｶｲｷﾞｼｮ　ﾀﾛｳ"]
["雇用保険",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"⑤","事業主の氏名",null,null,null,"会議所　太郎",null,null,null,null,null,"⑥作成者氏名",null,null,null,"中津　花子",null,null,null,null,null,null,null,null,"※⑧業種",null,null,null,null,null,"（分割納付（３回））",null,"（一括納付（１回））"]
["事業所番号"]
[]
["⑪　　令和　３　年　　度　　確　　定　　賃　　金　　総　　額"]
["　　区　分","労　　災　　保　　険　　対　　象　　労　　働　　者　　数　　及　　び　　賃　　金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"雇　　用　　保　　険　　対　　象　　被　　保　　険　　者　　数　　及　　び　　賃　　金"]
[null,"（１）",null,null,null,null,null,"（２）",null,null,null,null,null,"（３）",null,null,null,null,null,"（４）",null,null,null,null,null,"（５）",null,null,null,null,null,"（６）",null,null,null,null,null,"（７）"]
[null,"常　用　労　働　者",null,null,null,null,null,"　役員で労働者扱いの者",null,null,null,null,null,"　臨　時　労　働　者",null,null,null,null,null,"合　　　　　計",null,null,null,null,null,"被　保　険　者",null,null,null,null,null,"役員で被保険者扱いの者",null,null,null,null,null,"合　　　　　計"]
[null,null,null,null,null,null,null,null,"業務執行権を有する者の指示を受け労働に従事し、賃金を得ている者等",null,null,null,null,null,"（パートタイマー、アルバイト等）",null,null,null,null,null,null,null,null,null,null,null,"日雇労働被保険者に支払った賃金を含む。なお、パートタイマー、アルバイト等雇用保険の被保険者とならない者を除く",null,null,null,null,null,"給与支払等の面からみて労働者的性格の強い者"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（（１）＋（２）＋（３））",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（（５）＋（６））"]
[]
["月別内訳"]
[null,null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円",null,"人",null,null,null,"円"]
["令和３年４月",3,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B20+H20+N20=0,\"\",B20+H20+N20)","v":3},null,{"$f":"IF(D20+J20+P20=0,\"\",D20+J20+P20)","v":600000},null,null,null,3,null,600000,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z20+AF20=0,\"\",Z20+AF20)","v":3},null,{"$f":"IF(AB20+AH20=0,\"\",AB20+AH20)","v":600000}]
["５月",3,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B21+H21+N21=0,\"\",B21+H21+N21)","v":3},null,{"$f":"IF(D21+J21+P21=0,\"\",D21+J21+P21)","v":600000},null,null,null,3,null,600000,null,null,null,null,null,null,null,null,null,3,null,600000]
["６月",3,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,600000,null,null,null,3,null,600000,null,null,null,null,null,null,null,null,null,3,null,600000]
["７月",3,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,600000,null,null,null,3,null,600000,null,null,null,null,null,null,null,null,null,3,null,600000]
["８月",3,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,600000,null,null,null,3,null,600000,null,null,null,null,null,null,null,null,null,3,null,600000]
["９月",4,null,750000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,750000,null,null,null,4,null,750000,null,null,null,null,null,null,null,null,null,4,null,750000]
["１０月",3,null,550000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,550000,null,null,null,3,null,550000,null,null,null,null,null,null,null,null,null,3,null,550000]
["１１月",3,null,550000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,550000,null,null,null,3,null,550000,null,null,null,null,null,null,null,null,null,3,null,550000]
["１２月",3,null,550000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,550000,null,null,null,3,null,550000,null,null,null,null,null,null,null,null,null,3,null,550000]
["令和４年１月",2,null,350000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,350000,null,null,null,2,null,350000,null,null,null,null,null,null,null,null,null,2,null,350000]
["２月",2,null,350000,null,null,null,null,null,null,null,null,null,1,null,100000,null,null,null,3,null,450000,null,null,null,2,null,350000,null,null,null,null,null,null,null,null,null,2,null,350000]
["３月",2,null,350000,null,null,null,null,null,null,null,null,null,1,null,100000,null,null,null,3,null,450000,null,null,null,2,null,350000,null,null,null,null,null,null,null,null,null,2,null,350000]
["賞与　 6月",3,null,300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,300000,null,null,null,3,null,300000,null,null,null,null,null,null,null,null,null,3,null,300000]
["賞与　 12月",3,null,300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,300000,null,null,null,3,null,300000,null,null,null,null,null,null,null,null,null,3,null,300000]
["賞与    月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z34+AF34=0,\"\",Z34+AF34)","v":""},null,{"$f":"IF(AB34+AH34=0,\"\",AB34+AH34)","v":""}]
["合　　　計",null,null,{"$f":"IF(SUM(D20:G34)=0,\"\",SUM(D20:G34))","v":7050000},null,null,null,null,null,{"$f":"IF(SUM(J20:M34)=0,\"\",SUM(J20:M34))","v":""},null,null,null,null,null,{"$f":"IF(SUM(P20:S34)=0,\"\",SUM(P20:S34))","v":200000},null,null,null,"１　ヶ　月　　　　平均使用　　労働者数",null,"ａ",null,null,"円",null,null,{"$f":"IF(SUM(AB20:AE34)=0,\"\",SUM(AB20:AE34))","v":7050000},null,null,null,null,null,{"$f":"IF(SUM(AH20:AK34)=0,\"\",SUM(AH20:AK34))","v":""},null,null,null,"１ヶ月平均被保険者数",null,"ｃ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(V20:Y34)=0,\"\",SUM(V20:Y34))","v":7250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AN20:AQ34)=0,\"\",SUM(AN20:AQ34))","v":7050000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ｂ",null,null,"千円",null,null,null,null,null,null,null,null,null,null,null,null,null,"人","ｄ",null,null,"千円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"人",{"$f":"IF(INDIRECT(\"V36\")=\"\",\"\",ROUNDDOWN(V36/1000,0))","v":7250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL20:AM31)=0,\"\",AVERAGE(AL20:AM31))","v":2.8333333333333335},null,{"$f":"IF(INDIRECT(\"AN36\")=\"\",\"\",ROUNDDOWN(AN36/1000,0))","v":7050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(T20:U31)=0,\"\",SUM(T20:U31)/12)","v":3},null,"ｂ＋ｈ",null,null,"千円",null,null,null,null,null,null,null,null,null,null,null,null,"ｇ（ｄ－ｆ）",null,null,null,null,null,null,null,null,null,null,"千円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(V38=0),E52=\"\"),V38,IF(AND(NOT(E52=0),V38=\"\"),E52,IF(ISERROR(V38+E52=0),\"\",SUM(V38,E52))))","v":11995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN38","v":7050}]
["⑫　令和　３　年　度　確　定",null,null,null,null,null,null,null,null,null,"特別加入者",null,null,null,"⑫　令和　４　年　度　概　算",null,null,null,null,null,null,null,null,null,null,"⑭　令和　４　年　度　　賃金総額の見込額"]
["承認された給付基礎日額",null,null,null,"保険料算定基礎額",null,null,null,null,null,"氏　　　名",null,null,null,"希望する給付基礎日額",null,null,null,null,"保険料算定基礎額",null,null,null,null,null,"区　　　　　分",null,null,null,null,"労災保険",null,null,null,"雇用保険"]
[null,null,null,"円",null,null,null,null,null,"円","会議所　太郎",null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","イ","常　時　使　用",null,null,null,null,null,null,"人"]
[8000,null,null,null,{"$f":"IF(A44=0,\"\",A44*365)","v":2920000},null,null,null,null,null,null,null,null,null,8000,null,null,null,null,{"$f":"IF(O44=0,\"\",O44*365)","v":2920000},null,null,null,null,null,null,"労　働　者　数",null,null,null,3]
[null,null,null,"円",null,null,null,null,null,"円","会議所　次郎",null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ロ","雇　用　保　険",null,null,null,null,null,null,null,null,null,null,"人"]
[5000,null,null,null,{"$f":"IF(A46=0,\"\",A46*365)","v":1825000},null,null,null,null,null,null,null,null,null,5000,null,null,null,null,{"$f":"IF(O46=0,\"\",O46*365)","v":1825000},null,null,null,null,null,null,"被保険者数",null,null,null,null,null,null,null,{"$f":"AL38","v":2.8333333333333335}]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ハ","支払賃金総額",null,null,null,null,null,null,"円",null,null,null,"円"]
[null,null,null,null,{"$f":"IF(A48=0,\"\",A48*365)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O48=0,\"\",O48*365)","v":""},null,null,null,null,null,null,"の　見　込　額",null,null,null,{"$f":"IF(SUM(V20:Y31)=0,\"\",SUM(V20:Y31))","v":6650000},null,null,null,{"$f":"IF(SUM(AN20:AQ31)=0,\"\",SUM(AN20:AQ31))","v":6450000}]
[null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,null,null,null,null,"円",null,null,null,null,null,"円","ニ","賞与等臨時支",null,null,null,null,null,null,"円",null,null,null,"円"]
[null,null,null,null,{"$f":"IF(A50=0,\"\",A50*365)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O50=0,\"\",O50*365)","v":""},null,null,null,null,null,null,"払賃金の見込額",null,null,null,{"$f":"IF(SUM(V32:Y34)=0,\"\",SUM(V32:Y34))","v":600000},null,null,null,{"$f":"IF(SUM(AN32:AQ34)=0,\"\",SUM(AN32:AQ34))","v":600000}]
[null,null,null,null,"ｈ",null,null,null,null,"千円","合　　　計",null,null,null,"ｉ＋ｊ",null,null,null,"千円","ｉ",null,null,null,null,"千円","ホ","合　　　　計",null,null,null,"ｊ（ハ＋ニ）",null,null,"千円","ｋ（ハ＋ニ）",null,null,"千円"]
[null,null,null,null,{"$f":"IF(SUM(E44:J50)=0,\"\",SUM(E44:J50)/1000)","v":4745},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T52+AE52),\"\",T52+AE52)","v":11995},null,null,null,null,{"$f":"IF(SUM(T44:Y50)=0,\"\",SUM(T44:Y50)/1000)","v":4745},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(AE48=0),AE50=0),ROUNDDOWN(AE48/1000,0),IF(AND(NOT(AE50=0),AE48=0),ROUNDDOWN(AE50/1000,0),IF(ISERROR(AE48+AE50=0),\"\",ROUNDDOWN((AE48+AE50)/1000,0))))","v":7250},null,null,null,{"$f":"IF(AND(NOT(AI48=0),AI50=0),ROUNDDOWN(AI48/1000,0),IF(AND(NOT(AI50=0),AI48=0),ROUNDDOWN(AI50/1000,0),IF(ISERROR(AI48+AI50=0),\"\",ROUNDDOWN((AI48+AI50)/1000,0))))","v":7050}]