{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["入力","計算","税率・条件","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":1,"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":"入力","index":0,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[38,4,38,5],[41,4,41,5],[39,4,39,5],[40,4,40,5],[37,4,37,5],[32,4,32,16],[11,1,11,14],[29,14,29,15],[33,4,35,15],[18,2,20,2],[24,1,25,1],[24,2,25,2],[15,1,16,1],[15,2,16,2],[29,5,29,6],[26,5,26,6],[28,5,28,6],[27,5,27,6],[24,5,24,6],[25,5,25,6],[18,1,20,1]]}
[]
[null,"※　この計算は分離譲渡所得等の申告がある場合には使えません。"]
[null,"　　 計算結果は概算となります。実際の税額と違う場合があります。",null,null,null,null,null,null,null,null,"高崎市　保険年金課　資格賦課担当",null,null,"高崎市　保険年金課　資格賦課担当"]
[null,"　　 詳細については、保険年金課　資格賦課担当までご連絡ください。",null,null,null,null,null,null,null,null,"TEL ０２７－３２１－１２３５（直通）",null,null,"TEL ０２７－３２１－１２３５（直通）"]
[]
[null,"※下記の点に注意して入力してください。"]
[null,"①　生年月日は必ず入力してください。（和暦、もしくは西暦で入力。）"]
[null,{"$f":"\"※前年（\"&\"令和\"&DBCS(税率・条件!C1-1)&\"年）の1月～１２月までの収入や所得金額を入力してください。\"","v":"※前年（令和４年）の1月～１２月までの収入や所得金額を入力してください。"}]
[null,"②　給与収入は、源泉徴収票の支払金額を入力してください。　　※給与収入850万円超えの所得金額調整控除は対応していません。"]
[null,"③　年金収入（公的年金)は、源泉徴収票の支払金額を入力してください。（遺族年金、障害年金は除いてください。）　     "]
[null,"　※公的年金以外の合計所得が1,000万円を超えた場合は対応していません。　　"]
[null,"④その他所得の営業、農業、その他の事業、不動産等の収入金額は必要経費を除いた所得金額を合計して入力してください。　\n⑤　所得に応じた均等割・平等割の軽減判定には対応していません。\n※　特定同一世帯所属者（旧国保被保険者）の軽減判定及び条例減免には対応していません。"]
[null,"※生年月日によっては、加入月が1年間でない場合があります。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"加入月（●：医療･後期、■：介護）"]
[]
[null,null,null,null,{"$f":"\"R\"&税率・条件!C1&\"年度\"","v":"R5年度"},"①生年月日","②給与収入","③年金収入","④その他\n所得","⑤固定\n資産税額","⑤特例軽減該当","⑥年度途中\n加入月","⑥年度途中\n脱退月","備考",{"$f":"\"R\"&税率・条件!C1&\"/1/1\n時点年齢\"","v":"R5/1/1\n時点年齢"},"医療･後期\n加入月数","介護\n加入月数",null,"4\n月","5\n月","6\n月","7\n月","8\n月","9\n月","10\n月","11\n月","12\n月","1\n月","2\n月","3\n月",null,"軽減\n判定"]
[null,"世帯主の\n保険証種別","国　保",null,1,null,null,null,null,null,null,null,null,{"$f":"IF(Q16<>\"\",\"介護該当\",IF(計算!B4=\"未就学\",計算!B4,\"\"))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F16,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F16=\"\",\"\",IF(計算!AI4=0,\"\",計算!AI4))","v":""},{"$f":"IF(F16=\"\",\"\",IF(計算!AI5=0,\"\",計算!AI5))","v":""},null,{"$f":"計算!AJ4&CHAR(10)&計算!AJ5","v":"\n"},{"$f":"計算!AK4&CHAR(10)&計算!AK5","v":"\n"},{"$f":"計算!AL4&CHAR(10)&計算!AL5","v":"\n"},{"$f":"計算!AM4&CHAR(10)&計算!AM5","v":"\n"},{"$f":"計算!AN4&CHAR(10)&計算!AN5","v":"\n"},{"$f":"計算!AO4&CHAR(10)&計算!AO5","v":"\n"},{"$f":"計算!AP4&CHAR(10)&計算!AP5","v":"\n"},{"$f":"計算!AQ4&CHAR(10)&計算!AQ5","v":"\n"},{"$f":"計算!AR4&CHAR(10)&計算!AR5","v":"\n"},{"$f":"計算!AS4&CHAR(10)&計算!AS5","v":"\n"},{"$f":"計算!AT4&CHAR(10)&計算!AT5","v":"\n"},{"$f":"計算!AU4&CHAR(10)&計算!AU5","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S4,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"２\",\"１\")","v":"２"},null,null,null,null,null,null,null,null,{"$f":"IF(Q17<>\"\",\"介護該当\",IF(計算!B6=\"未就学\",計算!B6,\"\"))","v":""},{"$f":"IF(F17=\"\",\"\",IF(F17>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F17,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F17=\"\",\"\",IF(計算!AI6=0,\"\",計算!AI6))","v":""},{"$f":"IF(F17=\"\",\"\",IF(計算!AI7=0,\"\",計算!AI7))","v":""},null,{"$f":"計算!AJ6&CHAR(10)&計算!AJ7","v":"\n"},{"$f":"計算!AK6&CHAR(10)&計算!AK7","v":"\n"},{"$f":"計算!AL6&CHAR(10)&計算!AL7","v":"\n"},{"$f":"計算!AM6&CHAR(10)&計算!AM7","v":"\n"},{"$f":"計算!AN6&CHAR(10)&計算!AN7","v":"\n"},{"$f":"計算!AO6&CHAR(10)&計算!AO7","v":"\n"},{"$f":"計算!AP6&CHAR(10)&計算!AP7","v":"\n"},{"$f":"計算!AQ6&CHAR(10)&計算!AQ7","v":"\n"},{"$f":"計算!AR6&CHAR(10)&計算!AR7","v":"\n"},{"$f":"計算!AS6&CHAR(10)&計算!AS7","v":"\n"},{"$f":"計算!AT6&CHAR(10)&計算!AT7","v":"\n"},{"$f":"計算!AU6&CHAR(10)&計算!AU7","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S6,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"３\",\"２\")","v":"３"},null,null,null,null,null,null,null,null,{"$f":"IF(Q18<>\"\",\"介護該当\",IF(計算!B8=\"未就学\",計算!B8,\"\"))","v":""},{"$f":"IF(F18=\"\",\"\",IF(F18>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F18,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F18=\"\",\"\",IF(計算!AI8=0,\"\",計算!AI8))","v":""},{"$f":"IF(F18=\"\",\"\",IF(計算!AI9=0,\"\",計算!AI9))","v":""},null,{"$f":"計算!AJ8&CHAR(10)&計算!AJ9","v":"\n"},{"$f":"計算!AK8&CHAR(10)&計算!AK9","v":"\n"},{"$f":"計算!AL8&CHAR(10)&計算!AL9","v":"\n"},{"$f":"計算!AM8&CHAR(10)&計算!AM9","v":"\n"},{"$f":"計算!AN8&CHAR(10)&計算!AN9","v":"\n"},{"$f":"計算!AO8&CHAR(10)&計算!AO9","v":"\n"},{"$f":"計算!AP8&CHAR(10)&計算!AP9","v":"\n"},{"$f":"計算!AQ8&CHAR(10)&計算!AQ9","v":"\n"},{"$f":"計算!AR8&CHAR(10)&計算!AR9","v":"\n"},{"$f":"計算!AS8&CHAR(10)&計算!AS9","v":"\n"},{"$f":"計算!AT8&CHAR(10)&計算!AT9","v":"\n"},{"$f":"計算!AU8&CHAR(10)&計算!AU9","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S8,\"\")","v":""}]
[null,"世帯主及び\n国保加入者\nの申告状況","未申告者有り",null,{"$f":"IF(E16<>\"擬　主\",\"４\",\"３\")","v":"４"},null,null,null,null,null,null,null,null,{"$f":"IF(Q19<>\"\",\"介護該当\",IF(計算!B10=\"未就学\",計算!B10,\"\"))","v":""},{"$f":"IF(F19=\"\",\"\",IF(F19>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F19,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F19=\"\",\"\",IF(計算!AI10=0,\"\",計算!AI10))","v":""},{"$f":"IF(F19=\"\",\"\",IF(計算!AI11=0,\"\",計算!AI11))","v":""},null,{"$f":"計算!AJ10&CHAR(10)&計算!AJ11","v":"\n"},{"$f":"計算!AK10&CHAR(10)&計算!AK11","v":"\n"},{"$f":"計算!AL10&CHAR(10)&計算!AL11","v":"\n"},{"$f":"計算!AM10&CHAR(10)&計算!AM11","v":"\n"},{"$f":"計算!AN10&CHAR(10)&計算!AN11","v":"\n"},{"$f":"計算!AO10&CHAR(10)&計算!AO11","v":"\n"},{"$f":"計算!AP10&CHAR(10)&計算!AP11","v":"\n"},{"$f":"計算!AQ10&CHAR(10)&計算!AQ11","v":"\n"},{"$f":"計算!AR10&CHAR(10)&計算!AR11","v":"\n"},{"$f":"計算!AS10&CHAR(10)&計算!AS11","v":"\n"},{"$f":"計算!AT10&CHAR(10)&計算!AT11","v":"\n"},{"$f":"計算!AU10&CHAR(10)&計算!AU11","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S10,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"５\",\"４\")","v":"５"},null,null,null,null,null,null,null,null,{"$f":"IF(Q20<>\"\",\"介護該当\",IF(計算!B12=\"未就学\",計算!B12,\"\"))","v":""},{"$f":"IF(F20=\"\",\"\",IF(F20>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F20,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F20=\"\",\"\",IF(計算!AI12=0,\"\",計算!AI12))","v":""},{"$f":"IF(F20=\"\",\"\",IF(計算!AI13=0,\"\",計算!AI13))","v":""},null,{"$f":"計算!AJ12&CHAR(10)&計算!AJ13","v":"\n"},{"$f":"計算!AK12&CHAR(10)&計算!AK13","v":"\n"},{"$f":"計算!AL12&CHAR(10)&計算!AL13","v":"\n"},{"$f":"計算!AM12&CHAR(10)&計算!AM13","v":"\n"},{"$f":"計算!AN12&CHAR(10)&計算!AN13","v":"\n"},{"$f":"計算!AO12&CHAR(10)&計算!AO13","v":"\n"},{"$f":"計算!AP12&CHAR(10)&計算!AP13","v":"\n"},{"$f":"計算!AQ12&CHAR(10)&計算!AQ13","v":"\n"},{"$f":"計算!AR12&CHAR(10)&計算!AR13","v":"\n"},{"$f":"計算!AS12&CHAR(10)&計算!AS13","v":"\n"},{"$f":"計算!AT12&CHAR(10)&計算!AT13","v":"\n"},{"$f":"計算!AU12&CHAR(10)&計算!AU13","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S12,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"６\",\"５\")","v":"６"},null,null,null,null,null,null,null,null,{"$f":"IF(Q21<>\"\",\"介護該当\",IF(計算!B14=\"未就学\",計算!B14,\"\"))","v":""},{"$f":"IF(F21=\"\",\"\",IF(F21>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F21,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F21=\"\",\"\",IF(計算!AI14=0,\"\",計算!AI14))","v":""},{"$f":"IF(F21=\"\",\"\",IF(計算!AI15=0,\"\",計算!AI15))","v":""},null,{"$f":"計算!AJ14&CHAR(10)&計算!AJ15","v":"\n"},{"$f":"計算!AK14&CHAR(10)&計算!AK15","v":"\n"},{"$f":"計算!AL14&CHAR(10)&計算!AL15","v":"\n"},{"$f":"計算!AM14&CHAR(10)&計算!AM15","v":"\n"},{"$f":"計算!AN14&CHAR(10)&計算!AN15","v":"\n"},{"$f":"計算!AO14&CHAR(10)&計算!AO15","v":"\n"},{"$f":"計算!AP14&CHAR(10)&計算!AP15","v":"\n"},{"$f":"計算!AQ14&CHAR(10)&計算!AQ15","v":"\n"},{"$f":"計算!AR14&CHAR(10)&計算!AR15","v":"\n"},{"$f":"計算!AS14&CHAR(10)&計算!AS15","v":"\n"},{"$f":"計算!AT14&CHAR(10)&計算!AT15","v":"\n"},{"$f":"計算!AU14&CHAR(10)&計算!AU15","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S14,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"７\",\"６\")","v":"７"},null,null,null,null,null,null,null,null,{"$f":"IF(Q22<>\"\",\"介護該当\",IF(計算!B16=\"未就学\",計算!B16,\"\"))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F22,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F22=\"\",\"\",IF(計算!AI16=0,\"\",計算!AI16))","v":""},{"$f":"IF(F22=\"\",\"\",IF(計算!AI17=0,\"\",計算!AI17))","v":""},null,{"$f":"計算!AJ16&CHAR(10)&計算!AJ17","v":"\n"},{"$f":"計算!AK16&CHAR(10)&計算!AK17","v":"\n"},{"$f":"計算!AL16&CHAR(10)&計算!AL17","v":"\n"},{"$f":"計算!AM16&CHAR(10)&計算!AM17","v":"\n"},{"$f":"計算!AN16&CHAR(10)&計算!AN17","v":"\n"},{"$f":"計算!AO16&CHAR(10)&計算!AO17","v":"\n"},{"$f":"計算!AP16&CHAR(10)&計算!AP17","v":"\n"},{"$f":"計算!AQ16&CHAR(10)&計算!AQ17","v":"\n"},{"$f":"計算!AR16&CHAR(10)&計算!AR17","v":"\n"},{"$f":"計算!AS16&CHAR(10)&計算!AS17","v":"\n"},{"$f":"計算!AT16&CHAR(10)&計算!AT17","v":"\n"},{"$f":"計算!AU16&CHAR(10)&計算!AU17","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S16,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E16<>\"擬　主\",\"８\",\"７\")","v":"８"},null,null,null,null,null,null,null,null,{"$f":"IF(Q23<>\"\",\"介護該当\",IF(計算!B18=\"未就学\",計算!B18,\"\"))","v":""},{"$f":"IF(F23=\"\",\"\",IF(F23>=DATE(税率・条件!$C$1+2018,1,1),\"誕生前\",DATEDIF(F23,DATE(税率・条件!$C$1+2018,1,1),\"Y\")&\"歳\"))","v":""},{"$f":"IF(F23=\"\",\"\",IF(計算!AI18=0,\"\",計算!AI18))","v":""},{"$f":"IF(F23=\"\",\"\",IF(計算!AI19=0,\"\",計算!AI19))","v":""},null,{"$f":"計算!AJ18&CHAR(10)&計算!AJ19","v":"\n"},{"$f":"計算!AK18&CHAR(10)&計算!AK19","v":"\n"},{"$f":"計算!AL18&CHAR(10)&計算!AL19","v":"\n"},{"$f":"計算!AM18&CHAR(10)&計算!AM19","v":"\n"},{"$f":"計算!AN18&CHAR(10)&計算!AN19","v":"\n"},{"$f":"計算!AO18&CHAR(10)&計算!AO19","v":"\n"},{"$f":"計算!AP18&CHAR(10)&計算!AP19","v":"\n"},{"$f":"計算!AQ18&CHAR(10)&計算!AQ19","v":"\n"},{"$f":"計算!AR18&CHAR(10)&計算!AR19","v":"\n"},{"$f":"計算!AS18&CHAR(10)&計算!AS19","v":"\n"},{"$f":"計算!AT18&CHAR(10)&計算!AT19","v":"\n"},{"$f":"計算!AU18&CHAR(10)&計算!AU19","v":"\n"},null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),計算!S18,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"月別税額（医療+後期+介護） ※端数調整は行っていません",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($H$25<>\"\",$C$19=\"全員申告済み\"),\"※黄色のセルが軽減判定対象者\",\"\")","v":""}]
[null,"平 等 割","軽減なし",null,null,"国保加入者数",null,{"$f":"IF(OR(COUNT(P16:P23)=0,F16=\"\"),\"\",COUNT(P16:P23))","v":""},null,null,4,{"$f":"IF(H25=\"\",\"\",計算!Z80)","v":""},10]
[null,null,null,null,null,{"$f":"IF(計算!M35=\"\",\"軽 減 該 当\",\"強制軽減該当\")","v":"軽 減 該 当"},null,{"$f":"IF(H25=\"\",\"\",IF(計算!M34=70%,\"７割軽減\",IF(計算!M34=50%,\"５割軽減\",IF(計算!M34=20%,\"２割軽減\",\"軽減なし\"))))","v":""},{"$f":"IF(OR(I27<>\"\",I28<>\"\",I29<>\"\"),\"※月割限度\",\"\")","v":""},null,5,{"$f":"IF(H25=\"\",\"\",計算!AA80)","v":""},11]
[null,null,null,null,null,"医 療 分 税額",null,{"$f":"IF(H25=\"\",\"\",計算!R28)","v":""},{"$f":"IF(COUNTIF(計算!Z50:AQ50,\"該当\")=0,\"\",\" \"&COUNTIF(計算!Z50:AQ50,\"該当\")&\"ｶ月該当\")","v":""},null,6,{"$f":"IF(H25=\"\",\"\",計算!AB80)","v":""},12]
[null,null,null,null,null,"支援金分 税額",null,{"$f":"IF(H25=\"\",\"\",計算!R33)","v":""},{"$f":"IF(COUNTIF(計算!Z64:AQ64,\"該当\")=0,\"\",\" \"&COUNTIF(計算!Z64:AQ64,\"該当\")&\"ｶ月該当\")","v":""},null,7,{"$f":"IF(H25=\"\",\"\",計算!AC80)","v":""},1]
[null,null,null,null,null,"介 護 分 税額",null,{"$f":"IF(H25=\"\",\"\",計算!R38)","v":""},{"$f":"IF(COUNTIF(計算!Z78:AQ78,\"該当\")=0,\"\",\" \"&COUNTIF(計算!Z78:AQ78,\"該当\")&\"ｶ月該当\")","v":""},null,8,{"$f":"IF(H25=\"\",\"\",計算!AD80)","v":""},2]
[null,null,null,null,null,"保険税額（加入月分）",null,{"$f":"IF(H25=\"\",\"\",SUM(H27:H29))","v":""},null,null,9,{"$f":"IF(H25=\"\",\"\",計算!AE80)","v":""},3]
[]
[null,null,null,null,null,"※月割りしたものを基準に保険税額（加入月分）の計算を行っているため、計算結果が若干ずれる場合があります。"]
[null,null,null,null,{"$f":"IF(計算!L47<>\"\",計算!L47&\"加入期間を別々に入力し計算してください。\"&CHAR(10),\"\")&IF(OR(AND(E16<>\"擬　主\",G16>8500000),G17>8500000,G18>8500000,G19>8500000,G20>8500000,G21>8500000,G22>8500000,G23>8500000),\"※注意！！！　　　給与収入が850万円を超えた人が存在します。\"&CHAR(10)&\"　 所得金額調整控除が該当となる場合、国保税が高く計算される場合があります。\"&CHAR(10),\"\")&IF(OR(AND(E16=\"擬　主\",K16=\"該 当\")),\"※　「擬主」なのに、特例軽減が「該当」になっています。\"&CHAR(10),\"\")&IF(OR(AND(E16<>\"擬　主\",G16=\"\",K16=\"該 当\"),AND(G17=\"\",K17=\"該 当\"),AND(G18=\"\",K18=\"該 当\"),AND(G19=\"\",K19=\"該 当\"),AND(G20=\"\",K20=\"該 当\"),AND(G21=\"\",K21=\"該 当\"),AND(G22=\"\",K22=\"該 当\"),AND(G23=\"\",K23=\"該 当\")),\"※　給与収入が入力されていないのに、特例軽減が「該当」になっているものがあります。\"&CHAR(10),\"\")&IF(OR(AND(E16<>\"擬　主\",LEFT(O16,1)=\"6\",K16=\"該 当\",Q16<>P16),AND(LEFT(O17,1)=\"6\",K17=\"該 当\",Q17<>P17),AND(LEFT(O18,1)=\"6\",K18=\"該 当\",Q18<>P18),AND(LEFT(O19,1)=\"6\",K19=\"該 当\",Q19<>P19),AND(LEFT(O20,1)=\"6\",K20=\"該 当\",Q20<>P20),AND(LEFT(O21,1)=\"6\",K21=\"該 当\",Q21<>P21),AND(LEFT(O22,1)=\"6\",K22=\"該 当\",Q22<>P22),AND(LEFT(O23,1)=\"6\",K23=\"該 当\",Q23<>P23)),\"※　65歳を超えているのに、特例軽減が「該当」になっているものがあります。確認してください。\"&CHAR(10),\"\")","v":""}]
[null,null,null,null,"特定同一世帯の軽減判定が正しく出ない場合があります。\nよく確認をし、必要に応じて強制軽減で対応してください。"]
[]
[]
[null,null,null,{"$f":"\"参考：平成\"&DBCS(#REF!)&\"税率で計算\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"税額",{"$f":"税率・条件!C1&\"-\"&#REF!&\"年度\"","v":{"$error":"#REF!"}}]
[null,null,null,null,"医療分年税額",null,{"$f":"IF(H25=\"\",\"\",計算!#REF!)","v":""},{"$f":"IF(H25=\"\",\"\",H27-G39)","v":""}]
[null,null,null,null,"支援金分年税額",null,{"$f":"IF(H25=\"\",\"\",計算!#REF!)","v":""},{"$f":"IF(H25=\"\",\"\",H28-G40)","v":""}]
[null,null,null,null,"介護分年税額",null,{"$f":"IF(H25=\"\",\"\",計算!#REF!)","v":""},{"$f":"IF(H25=\"\",\"\",H29-G41)","v":""}]
[null,null,null,null,"年　税　額",null,{"$f":"IF(H25=\"\",\"\",SUM(G39:G41))","v":""},{"$f":"IF(H25=\"\",\"\",SUM(H39:H41))","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(OR(AND(E16<>\"擬　主\",LEFT(O16,1)=\"6\",K16=\"該 当\",Q16<>12),AND(LEFT(O17,1)=\"6\",K17=\"該 当\",Q17<>12),AND(LEFT(O18,1)=\"6\",K18=\"該 当\",Q18<>12),AND(LEFT(O19,1)=\"6\",K19=\"該 当\",Q19<>12),AND(LEFT(O20,1)=\"6\",K20=\"該 当\",Q20<>12),AND(LEFT(O21,1)=\"6\",K21=\"該 当\",Q21<>12),AND(LEFT(O22,1)=\"6\",K22=\"該 当\",Q22<>12),AND(LEFT(O23,1)=\"6\",K23=\"該 当\",Q23<>12)),\"※　65歳を超えているのに、特例軽減が「該当」になっているものがあります。確認してください。\"&CHAR(10),\"\")","v":""}]

{"sheet":"計算","index":1,"n_rows":109,"n_cols":66,"rows_kept":109,"cut":false,"hidden":true,"merged":[[76,34,76,36],[76,37,76,39],[76,40,76,42],[76,43,76,45],[77,34,77,36],[77,37,77,39],[77,40,77,42],[23,17,23,19],[24,17,24,19],[25,17,25,19],[26,17,26,19],[27,17,27,19],[28,17,28,19],[29,17,29,19],[30,17,30,19],[31,17,31,19],[32,17,32,19],[33,17,33,19],[34,17,34,19],[35,17,35,19],[36,17,36,19],[37,17,37,19],[38,17,38,19],[23,25,23,29],[26,28,26,29],[1,18,2,18],[3,18,4,18],[5,18,6,18],[7,18,8,18],[9,18,10,18],[11,18,12,18],[13,18,14,18],[15,18,16,18],[17,18,18,18],[13,25,14,25],[15,25,16,25],[17,25,18,25],[7,24,8,24],[9,24,10,24],[11,24,12,24],[13,24,14,24],[15,24,16,24],[13,28,14,28],[15,28,16,28],[17,26,18,26],[17,24,18,24],[7,25,8,25],[9,25,10,25],[79,23,79,24],[79,34,79,36],[79,37,79,39],[79,40,79,42],[79,43,79,45],[1,48,2,48],[17,32,18,32],[17,33,18,33],[13,33,14,33],[15,29,16,29],[15,30,16,30],[15,31,16,31],[15,32,16,32],[15,33,16,33],[9,33,10,33],[11,29,12,29],[11,30,12,30],[11,31,12,31],[11,32,12,32],[11,33,12,33],[5,33,6,33],[7,29,8,29],[7,30,8,30],[7,31,8,31],[7,32,8,32],[7,33,8,33],[3,32,4,32],[3,33,4,33],[1,34,1,46],[17,28,18,28],[5,29,6,29],[5,30,6,30],[5,31,6,31],[5,32,6,32],[9,29,10,29],[9,30,10,30],[9,31,10,31],[9,32,10,32],[13,29,14,29],[13,30,14,30],[13,31,14,31],[13,32,14,32],[17,29,18,29],[17,30,18,30],[17,31,18,31],[7,28,8,28],[9,28,10,28],[11,28,12,28],[11,25,12,25],[7,27,8,27],[9,27,10,27],[11,27,12,27],[13,27,14,27],[15,27,16,27],[17,27,18,27],[7,26,8,26],[9,26,10,26],[11,26,12,26],[13,26,14,26],[15,26,16,26],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,27,6,27],[5,28,6,28],[17,19,18,19],[17,20,18,20],[17,21,18,21],[17,22,18,22],[17,23,18,23],[15,19,16,19],[15,20,16,20],[15,21,16,21],[15,22,16,22],[15,23,16,23],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,22,14,22],[13,23,14,23],[11,19,12,19],[11,20,12,20],[11,21,12,21],[11,22,12,22],[9,23,10,23],[9,13,10,13],[9,14,10,14],[9,15,10,15],[9,16,10,16],[9,17,10,17],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22],[7,23,8,23],[17,14,18,14],[17,15,18,15],[17,16,18,16],[17,17,18,17],[15,13,16,13],[15,14,16,14],[15,15,16,15],[15,16,16,16],[15,17,16,17],[13,9,14,9],[13,10,14,10],[13,12,14,12],[5,17,6,17],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,17,8,17],[5,16,6,16],[5,15,6,15],[9,10,10,10],[9,12,10,12],[13,14,14,14],[13,15,14,15],[13,16,14,16],[13,17,14,17],[11,13,12,13],[11,14,12,14],[11,15,12,15],[11,16,12,16],[17,3,18,3],[9,4,10,4],[11,4,12,4],[13,4,14,4],[15,7,16,7],[17,6,18,6],[17,7,18,7],[17,4,18,4],[7,3,8,3],[9,3,10,3],[11,3,12,3],[13,3,14,3],[15,3,16,3],[13,5,14,5],[11,7,12,7],[13,6,14,6],[13,7,14,7],[9,1,10,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[5,0,6,0],[5,2,6,2],[15,2,16,2],[17,2,18,2],[11,2,12,2],[13,2,14,2],[53,11,56,19],[11,11,12,11],[13,11,14,11],[15,11,16,11],[17,11,18,11],[15,5,16,5],[17,5,18,5],[11,5,12,5],[15,8,16,8],[15,9,16,9],[15,10,16,10],[15,12,16,12],[17,8,18,8],[17,9,18,9],[15,6,16,6],[17,13,18,13],[13,13,14,13],[17,10,18,10],[17,12,18,12],[11,8,12,8],[11,9,12,9],[11,10,12,10],[11,12,12,12],[13,8,14,8],[39,34,39,36],[40,34,40,36],[40,37,40,39],[34,28,34,29],[38,15,38,16],[23,15,27,15],[28,15,32,15],[33,15,37,15],[32,28,32,29],[33,28,33,29],[25,28,25,29],[27,28,27,29],[28,28,28,29],[29,28,29,29],[23,23,24,23],[23,24,24,24],[38,23,39,23],[38,24,39,24],[38,25,38,45],[39,37,39,39],[39,43,39,45],[24,28,24,29],[30,28,30,29],[31,28,31,29],[3,31,4,31],[11,17,12,17],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,17,4,17],[3,19,4,19],[3,20,4,20],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[11,23,12,23],[9,19,10,19],[9,20,10,20],[9,21,10,21],[9,22,10,22],[3,30,4,30],[3,15,4,15],[3,16,4,16],[3,9,4,9],[3,10,4,10],[3,12,4,12],[3,13,4,13],[3,14,4,14],[15,4,16,4],[7,12,8,12],[7,10,8,10],[7,9,8,9],[7,8,8,8],[9,8,10,8],[9,9,10,9],[5,5,6,5],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,4,6,4],[7,4,8,4],[1,0,2,0],[1,1,2,1],[30,11,31,11],[30,12,31,12],[3,0,4,0],[3,1,4,1],[3,3,4,3],[3,4,4,4],[3,2,4,2],[3,5,4,5],[7,0,8,0],[9,0,10,0],[11,0,12,0],[13,0,14,0],[11,6,12,6],[7,2,8,2],[7,5,8,5],[9,2,10,2],[9,5,10,5],[5,3,6,3],[15,0,16,0],[17,0,18,0],[5,1,6,1],[7,1,8,1],[1,29,1,33],[3,6,4,6],[3,7,4,7],[5,6,6,6],[5,7,6,7],[7,6,8,6],[7,7,8,7],[9,6,10,6],[9,7,10,7],[3,11,4,11],[5,11,6,11],[7,11,8,11],[9,11,10,11],[1,2,1,7],[1,8,1,11],[1,17,2,17],[1,12,2,12],[1,16,2,16],[1,15,2,15],[1,14,2,14],[1,13,2,13],[1,19,1,23],[1,24,1,28],[3,8,4,8],[41,34,41,36],[42,34,42,36],[43,34,43,36],[46,34,46,36],[46,37,46,39],[46,40,46,42],[46,43,46,45],[45,34,45,36],[45,37,45,39],[43,37,43,39],[44,34,44,36],[44,37,44,39],[41,37,41,39],[42,37,42,39],[41,43,41,45],[42,43,42,45],[39,40,39,42],[41,40,41,42],[42,40,42,42],[45,40,45,42],[45,43,45,45],[43,40,43,42],[43,43,43,45],[44,40,44,42],[44,43,44,45],[40,40,40,42],[40,43,40,45],[52,23,53,23],[52,24,53,24],[52,25,52,45],[53,34,53,36],[53,37,53,39],[53,40,53,42],[53,43,53,45],[48,23,48,24],[49,34,49,36],[49,37,49,39],[49,40,49,42],[49,43,49,45],[47,34,47,36],[47,37,47,39],[47,40,47,42],[47,43,47,45],[48,34,48,36],[48,37,48,39],[48,40,48,42],[48,43,48,45],[57,34,57,36],[57,37,57,39],[57,40,57,42],[57,43,57,45],[54,34,54,36],[54,37,54,39],[54,40,54,42],[54,43,54,45],[58,34,58,36],[58,37,58,39],[58,40,58,42],[58,43,58,45],[55,34,55,36],[55,37,55,39],[55,40,55,42],[55,43,55,45],[56,34,56,36],[56,37,56,39],[56,40,56,42],[56,43,56,45],[66,23,67,23],[66,24,67,24],[66,25,66,45],[67,34,67,36],[67,37,67,39],[67,40,67,42],[67,43,67,45],[60,34,60,36],[60,37,60,39],[60,40,60,42],[60,43,60,45],[62,23,62,24],[61,34,61,36],[61,37,61,39],[61,40,61,42],[61,43,61,45],[63,34,63,36],[63,37,63,39],[63,40,63,42],[62,34,62,36],[62,37,62,39],[62,40,62,42],[62,43,62,45],[74,37,74,39],[74,40,74,42],[74,43,74,45],[71,34,71,36],[71,37,71,39],[71,40,71,42],[71,43,71,45],[72,34,72,36],[72,37,72,39],[72,40,72,42],[72,43,72,45],[73,34,73,36],[73,37,73,39],[73,40,73,42],[73,43,73,45],[40,15,43,21],[46,11,51,19],[59,37,59,39],[59,40,59,42],[76,23,76,24],[68,34,68,36],[68,37,68,39],[68,40,68,42],[68,43,68,45],[59,43,59,45],[59,34,59,36],[75,34,75,36],[75,37,75,39],[75,40,75,42],[75,43,75,45],[69,34,69,36],[69,37,69,39],[69,40,69,42],[69,43,69,45],[70,34,70,36],[70,37,70,39],[70,40,70,42],[70,43,70,45],[74,34,74,36]]}
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"令和\"&DBCS(税率・条件!C1)&\"年度税率で計算（加入者全員が年間加入の場合で計算。端数調整前。）\"","v":"令和５年度税率で計算（加入者全員が年間加入の場合で計算。端数調整前。）"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※全員：加入期間税額計算"]
[null,"年齢区分","給与収入",null,null,null,null,null,"年金収入",null,null,null,"その他所得","所得計","医療・支援\n課税標準","介護\n課税標準","軽判所得\n(年金加算含む)","給与所得者等該当","軽減判定計算該当","医療分",null,null,null,null,"後期支援金",null,null,null,null,"介護分",null,null,null,null,"加入月（上段：医療・後期、下段：介護）",null,null,null,null,null,null,null,null,null,null,null,null,null,"賦課\n期日\n判定\n欄",null,"月割分で計算。端数処理前"]
[null,null,"特例軽減","給与所得","給与＆年金\nあり控除","控除後給与所得","給与＆年金\nあり控除\n(軽判所得)","軽判所得","率","控除額","年金所得","軽判所得",null,null,null,null,null,null,null,"所得割","資産割","均等割","平等割","計","所得割","資産割","均等割","平等割","計","所得割","資産割","均等割","平等割","計","計",4,5,6,7,8,9,10,11,12,1,2,3,null,null,null,null,4,5,6,7,8,9,10,11,12,1,2,3,"計\n（小数2位）","計\n（調整後）"]
[{"$f":"IF(LEFT(入力!E16,1)=\"世\",\"主\",LEFT(入力!E16,1))","v":"1"},{"$f":"IF(入力!F16=\"\",\"\",IF(入力!F16<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F16>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D4=\"\",\"\",IF(AND(入力!E16<>\"擬　主\",入力!K16=\"該 当\"),\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G16=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G16,$B$24:$J$35,2,1)*IF(AND(入力!E16<>\"擬　主\",入力!K16=\"該 当\"),0.3,1),0))","v":""},{"$f":"IF(D4=\"\",\"\",IF(OR(D4=\"\",K4=\"\"),0,IF(D4+K4<100000,0,IF(D4<100000,D4,100000)+IF(K4<100000,K4,100000)-100000)))","v":""},{"$f":"IF(D4=\"\",\"\",D4-E4)","v":""},{"$f":"IF(D4=\"\",\"\",IF(OR(D4=\"\",L4=\"\"),0,IF(D4+L4<100000,0,IF(D4<100000,D4,100000)+IF(L4<100000,L4,100000)-100000)))","v":""},{"$f":"IF(D4=\"\",\"\",D4-G4)","v":""},{"$f":"IF(入力!H16=\"\",\"\",IF(B4=\"65歳以上\",VLOOKUP(入力!H16,$B$48:$D$52,2,1),VLOOKUP(入力!H16,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I4=\"\",\"\",IF(B4=\"65歳以上\",VLOOKUP(入力!H16,$B$48:$D$52,3,1),VLOOKUP(入力!H16,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I4=\"\",\"\",IF(入力!H16*計算!I4/100-計算!J4<0,0,ROUNDDOWN(入力!H16*計算!I4/100-計算!J4,0)))","v":""},{"$f":"IF(K4=\"\",\"\",IF(B4=\"65歳以上\",IF(K4<税率・条件!$G$9,0,K4-税率・条件!$G$9),K4))","v":""},{"$f":"IF(入力!I16=\"\",\"\",入力!I16)","v":""},{"$f":"IF(入力!F16=\"\",\"\",SUM(F4,K4,M4))","v":""},{"$f":"IF(入力!F16=\"\",\"\",IF(入力!P16<>\"\",IF(計算!N4-430000>0,計算!N4-430000,0),\"\"))","v":""},{"$f":"IF(入力!F16=\"\",\"\",IF(入力!Q16<>\"\",IF(計算!N4-430000>0,計算!N4-430000,0),\"\"))","v":""},{"$f":"IF(N4=\"\",\"\",SUM(H4,L4,M4))","v":""},{"$f":"IF(AND(D4=\"\",K4=\"\"),\"\",IF(OR(入力!G16>550000,AND(B4=\"65歳以上\",入力!H16>1250000),AND(B4<>\"65歳以上\",入力!H16>600000)),1,\"\"))","v":""},{"$f":"IF(N4=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$4=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O4=\"\",\"\",ROUNDDOWN($O4*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P16=\"\",\"\",ROUNDDOWN(入力!$J16*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P16=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B4=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},{"$f":"IF(COUNT(入力!$P$16:$P$23)>0,ROUNDDOWN(税率・条件!$C$7*(100%-$M$34)*IF(入力!$C$25=\"1/2軽減\",0.5,IF(入力!$C$25=\"1/4軽減\",0.75,1)),0),\"\")","v":""},{"$f":"IF(SUM(T4:W4)>0,SUM(T4:W4),\"\")","v":""},{"$f":"IF($O4=\"\",\"\",ROUNDDOWN($O4*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P16=\"\",\"\",ROUNDDOWN(入力!$J16*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P16=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B4=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},{"$f":"IF(COUNT(入力!$P$16:$P$23)>0,ROUNDDOWN(税率・条件!$C$12*(100%-$M$34)*IF(入力!$C$25=\"1/2軽減\",0.5,IF(入力!$C$25=\"1/4軽減\",0.75,1)),0),\"\")","v":""},{"$f":"IF(SUM(Y4:AB4)>0,SUM(Y4:AB4),\"\")","v":""},{"$f":"IF($P4=\"\",\"\",ROUNDDOWN($P4*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q16=\"\",\"\",ROUNDDOWN(入力!$J16*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q16=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},{"$f":"IF(COUNT(入力!$Q$16:$Q$23)>0,ROUNDDOWN(税率・条件!$C$17*(100%-$M$34),0),\"\")","v":""},{"$f":"IF(SUM(AD4:AG4)>0,SUM(AD4:AG4),\"\")","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",COUNTIF(AJ4:AU4,\"●\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>4,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>4,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>5,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>5,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>5,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>6,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>7,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>8,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>9,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>10,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16>11,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16>12,入力!M16<4))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=1,OR(入力!M16=\"\",入力!M16=2,入力!M16=3))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=1,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=2,OR(入力!M16=\"\",入力!M16=3))),\"●\",\"\"),\"\"))))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$16>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L16=\"\",入力!M16=\"\"),AND(入力!L16=4,入力!M16=\"\"),AND(入力!L16=5,入力!M16=\"\"),AND(入力!L16=6,入力!M16=\"\"),AND(入力!L16=7,入力!M16=\"\"),AND(入力!L16=8,入力!M16=\"\"),AND(入力!L16=9,入力!M16=\"\"),AND(入力!L16=10,入力!M16=\"\"),AND(入力!L16=11,入力!M16=\"\"),AND(入力!L16=12,入力!M16=\"\"),AND(入力!L16=1,入力!M16=\"\"),AND(入力!L16=2,入力!M16=\"\"),AND(入力!L16=3,入力!M16=\"\")),\"●\",\"\"),\"\"))))","v":""},null,{"$f":"AW20","v":""},null,"医療分(所)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,$O4)+IF(AJ$6=\"\",0,$O6)+IF(AJ$8=\"\",0,$O8)+IF(AJ$10=\"\",0,$O10)+IF(AJ$12=\"\",0,$O12)+IF(AJ$14=\"\",0,$O14)+IF(AJ$16=\"\",0,$O16)+IF(AJ$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$4=\"\",0,$O4)+IF(AK$6=\"\",0,$O6)+IF(AK$8=\"\",0,$O8)+IF(AK$10=\"\",0,$O10)+IF(AK$12=\"\",0,$O12)+IF(AK$14=\"\",0,$O14)+IF(AK$16=\"\",0,$O16)+IF(AK$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$4=\"\",0,$O4)+IF(AL$6=\"\",0,$O6)+IF(AL$8=\"\",0,$O8)+IF(AL$10=\"\",0,$O10)+IF(AL$12=\"\",0,$O12)+IF(AL$14=\"\",0,$O14)+IF(AL$16=\"\",0,$O16)+IF(AL$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$4=\"\",0,$O4)+IF(AM$6=\"\",0,$O6)+IF(AM$8=\"\",0,$O8)+IF(AM$10=\"\",0,$O10)+IF(AM$12=\"\",0,$O12)+IF(AM$14=\"\",0,$O14)+IF(AM$16=\"\",0,$O16)+IF(AM$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$4=\"\",0,$O4)+IF(AN$6=\"\",0,$O6)+IF(AN$8=\"\",0,$O8)+IF(AN$10=\"\",0,$O10)+IF(AN$12=\"\",0,$O12)+IF(AN$14=\"\",0,$O14)+IF(AN$16=\"\",0,$O16)+IF(AN$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$4=\"\",0,$O4)+IF(AO$6=\"\",0,$O6)+IF(AO$8=\"\",0,$O8)+IF(AO$10=\"\",0,$O10)+IF(AO$12=\"\",0,$O12)+IF(AO$14=\"\",0,$O14)+IF(AO$16=\"\",0,$O16)+IF(AO$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$4=\"\",0,$O4)+IF(AP$6=\"\",0,$O6)+IF(AP$8=\"\",0,$O8)+IF(AP$10=\"\",0,$O10)+IF(AP$12=\"\",0,$O12)+IF(AP$14=\"\",0,$O14)+IF(AP$16=\"\",0,$O16)+IF(AP$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$4=\"\",0,$O4)+IF(AQ$6=\"\",0,$O6)+IF(AQ$8=\"\",0,$O8)+IF(AQ$10=\"\",0,$O10)+IF(AQ$12=\"\",0,$O12)+IF(AQ$14=\"\",0,$O14)+IF(AQ$16=\"\",0,$O16)+IF(AQ$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$4=\"\",0,$O4)+IF(AR$6=\"\",0,$O6)+IF(AR$8=\"\",0,$O8)+IF(AR$10=\"\",0,$O10)+IF(AR$12=\"\",0,$O12)+IF(AR$14=\"\",0,$O14)+IF(AR$16=\"\",0,$O16)+IF(AR$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$4=\"\",0,$O4)+IF(AS$6=\"\",0,$O6)+IF(AS$8=\"\",0,$O8)+IF(AS$10=\"\",0,$O10)+IF(AS$12=\"\",0,$O12)+IF(AS$14=\"\",0,$O14)+IF(AS$16=\"\",0,$O16)+IF(AS$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$4=\"\",0,$O4)+IF(AT$6=\"\",0,$O6)+IF(AT$8=\"\",0,$O8)+IF(AT$10=\"\",0,$O10)+IF(AT$12=\"\",0,$O12)+IF(AT$14=\"\",0,$O14)+IF(AT$16=\"\",0,$O16)+IF(AT$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$4=\"\",0,$O4)+IF(AU$6=\"\",0,$O6)+IF(AU$8=\"\",0,$O8)+IF(AU$10=\"\",0,$O10)+IF(AU$12=\"\",0,$O12)+IF(AU$14=\"\",0,$O14)+IF(AU$16=\"\",0,$O16)+IF(AU$18=\"\",0,$O18))*税率・条件!$C$4/100,0)/12,2)","v":0},{"$f":"SUM(AZ4:BK4)","v":0},{"$f":"ROUNDDOWN(ROUND(BL4,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",COUNTIF(AJ5:AU5,\"■\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>4,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>4,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>5,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>5,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>5,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>6,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>6,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>7,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>7,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>8,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>8,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>9,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>9,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>10,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>10,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>11,入力!M16<4)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16>11,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16>12,入力!M16<4)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16>12,入力!M16<4))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16=2,入力!M16=3)),AND(入力!L16=1,OR(入力!M16=\"\",入力!M16=2,入力!M16=3))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L16=\"\",OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=4,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=5,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=6,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=7,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=8,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=9,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=10,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=11,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=12,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=1,OR(入力!M16=\"\",入力!M16=3)),AND(入力!L16=2,OR(入力!M16=\"\",入力!M16=3))),\"■\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$16=\"\",\"\",IF(入力!C16=\"社保等\",\"\",IF(AND(入力!$F$16>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$16<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L16=\"\",入力!M16=\"\"),AND(入力!L16=4,入力!M16=\"\"),AND(入力!L16=5,入力!M16=\"\"),AND(入力!L16=6,入力!M16=\"\"),AND(入力!L16=7,入力!M16=\"\"),AND(入力!L16=8,入力!M16=\"\"),AND(入力!L16=9,入力!M16=\"\"),AND(入力!L16=10,入力!M16=\"\"),AND(入力!L16=11,入力!M16=\"\"),AND(入力!L16=12,入力!M16=\"\"),AND(入力!L16=1,入力!M16=\"\"),AND(入力!L16=2,入力!M16=\"\"),AND(入力!L16=3,入力!M16=\"\")),\"■\",\"\"),\"\")))","v":""},null,null,null,"医療分(資)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,入力!$J$16)+IF(AJ$6=\"\",0,入力!$J$17)+IF(AJ$8=\"\",0,入力!$J$18)+IF(AJ$10=\"\",0,入力!$J$19)+IF(AJ$12=\"\",0,入力!$J$20)+IF(AJ$14=\"\",0,入力!$J$21)+IF(AJ$16=\"\",0,入力!$J$22)+IF(AJ$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$4=\"\",0,入力!$J$16)+IF(AK$6=\"\",0,入力!$J$17)+IF(AK$8=\"\",0,入力!$J$18)+IF(AK$10=\"\",0,入力!$J$19)+IF(AK$12=\"\",0,入力!$J$20)+IF(AK$14=\"\",0,入力!$J$21)+IF(AK$16=\"\",0,入力!$J$22)+IF(AK$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$4=\"\",0,入力!$J$16)+IF(AL$6=\"\",0,入力!$J$17)+IF(AL$8=\"\",0,入力!$J$18)+IF(AL$10=\"\",0,入力!$J$19)+IF(AL$12=\"\",0,入力!$J$20)+IF(AL$14=\"\",0,入力!$J$21)+IF(AL$16=\"\",0,入力!$J$22)+IF(AL$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$4=\"\",0,入力!$J$16)+IF(AM$6=\"\",0,入力!$J$17)+IF(AM$8=\"\",0,入力!$J$18)+IF(AM$10=\"\",0,入力!$J$19)+IF(AM$12=\"\",0,入力!$J$20)+IF(AM$14=\"\",0,入力!$J$21)+IF(AM$16=\"\",0,入力!$J$22)+IF(AM$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$4=\"\",0,入力!$J$16)+IF(AN$6=\"\",0,入力!$J$17)+IF(AN$8=\"\",0,入力!$J$18)+IF(AN$10=\"\",0,入力!$J$19)+IF(AN$12=\"\",0,入力!$J$20)+IF(AN$14=\"\",0,入力!$J$21)+IF(AN$16=\"\",0,入力!$J$22)+IF(AN$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$4=\"\",0,入力!$J$16)+IF(AO$6=\"\",0,入力!$J$17)+IF(AO$8=\"\",0,入力!$J$18)+IF(AO$10=\"\",0,入力!$J$19)+IF(AO$12=\"\",0,入力!$J$20)+IF(AO$14=\"\",0,入力!$J$21)+IF(AO$16=\"\",0,入力!$J$22)+IF(AO$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$4=\"\",0,入力!$J$16)+IF(AP$6=\"\",0,入力!$J$17)+IF(AP$8=\"\",0,入力!$J$18)+IF(AP$10=\"\",0,入力!$J$19)+IF(AP$12=\"\",0,入力!$J$20)+IF(AP$14=\"\",0,入力!$J$21)+IF(AP$16=\"\",0,入力!$J$22)+IF(AP$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$4=\"\",0,入力!$J$16)+IF(AQ$6=\"\",0,入力!$J$17)+IF(AQ$8=\"\",0,入力!$J$18)+IF(AQ$10=\"\",0,入力!$J$19)+IF(AQ$12=\"\",0,入力!$J$20)+IF(AQ$14=\"\",0,入力!$J$21)+IF(AQ$16=\"\",0,入力!$J$22)+IF(AQ$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$4=\"\",0,入力!$J$16)+IF(AR$6=\"\",0,入力!$J$17)+IF(AR$8=\"\",0,入力!$J$18)+IF(AR$10=\"\",0,入力!$J$19)+IF(AR$12=\"\",0,入力!$J$20)+IF(AR$14=\"\",0,入力!$J$21)+IF(AR$16=\"\",0,入力!$J$22)+IF(AR$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$4=\"\",0,入力!$J$16)+IF(AS$6=\"\",0,入力!$J$17)+IF(AS$8=\"\",0,入力!$J$18)+IF(AS$10=\"\",0,入力!$J$19)+IF(AS$12=\"\",0,入力!$J$20)+IF(AS$14=\"\",0,入力!$J$21)+IF(AS$16=\"\",0,入力!$J$22)+IF(AS$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$4=\"\",0,入力!$J$16)+IF(AT$6=\"\",0,入力!$J$17)+IF(AT$8=\"\",0,入力!$J$18)+IF(AT$10=\"\",0,入力!$J$19)+IF(AT$12=\"\",0,入力!$J$20)+IF(AT$14=\"\",0,入力!$J$21)+IF(AT$16=\"\",0,入力!$J$22)+IF(AT$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$4=\"\",0,入力!$J$16)+IF(AU$6=\"\",0,入力!$J$17)+IF(AU$8=\"\",0,入力!$J$18)+IF(AU$10=\"\",0,入力!$J$19)+IF(AU$12=\"\",0,入力!$J$20)+IF(AU$14=\"\",0,入力!$J$21)+IF(AU$16=\"\",0,入力!$J$22)+IF(AU$18=\"\",0,入力!$J$23))*税率・条件!$C$5/100,0)/12,2)","v":0},{"$f":"SUM(AZ5:BK5)","v":0},{"$f":"ROUNDDOWN(ROUND(BL5,1),0)","v":0}]
[{"$f":"入力!E17","v":"２"},{"$f":"IF(入力!F17=\"\",\"\",IF(入力!F17<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F17>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D6=\"\",\"\",IF(入力!K17=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G17=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G17,$B$24:$J$35,3,1)*IF(入力!K17=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D6=\"\",\"\",IF(OR(D6=\"\",K6=\"\"),0,IF(D6+K6<100000,0,IF(D6<100000,D6,100000)+IF(K6<100000,K6,100000)-100000)))","v":""},{"$f":"IF(D6=\"\",\"\",D6-E6)","v":""},{"$f":"IF(D6=\"\",\"\",IF(OR(D6=\"\",L6=\"\"),0,IF(D6+L6<100000,0,IF(D6<100000,D6,100000)+IF(L6<100000,L6,100000)-100000)))","v":""},{"$f":"IF(D6=\"\",\"\",D6-G6)","v":""},{"$f":"IF(入力!H17=\"\",\"\",IF(B6=\"65歳以上\",VLOOKUP(入力!H17,$B$48:$D$52,2,1),VLOOKUP(入力!H17,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I6=\"\",\"\",IF(B6=\"65歳以上\",VLOOKUP(入力!H17,$B$48:$D$52,3,1),VLOOKUP(入力!H17,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I6=\"\",\"\",IF(入力!H17*計算!I6/100-計算!J6<0,0,ROUNDDOWN(入力!H17*計算!I6/100-計算!J6,0)))","v":""},{"$f":"IF(K6=\"\",\"\",IF(B6=\"65歳以上\",IF(K6<税率・条件!$G$9,0,K6-税率・条件!$G$9),K6))","v":""},{"$f":"IF(入力!I17=\"\",\"\",入力!I17)","v":""},{"$f":"IF(入力!F17=\"\",\"\",SUM(F6,K6,M6))","v":""},{"$f":"IF(入力!P17<>\"\",IF(計算!N6-430000>0,計算!N6-430000,0),\"\")","v":""},{"$f":"IF(入力!Q17<>\"\",IF(計算!N6-430000>0,計算!N6-430000,0),\"\")","v":""},{"$f":"IF(N6=\"\",\"\",IF(AW6<>AW20,\"\",SUM(H6,L6,M6)))","v":""},{"$f":"IF(AND(D6=\"\",K6=\"\"),\"\",IF(AW6<>AW20,\"\",IF(OR(入力!G17>550000,AND(B6=\"65歳以上\",入力!H17>1250000),AND(B6<>\"65歳以上\",入力!H17>600000)),1,\"\")))","v":""},{"$f":"IF(N6=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$6=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O6=\"\",\"\",ROUNDDOWN($O6*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P17=\"\",\"\",ROUNDDOWN(入力!$J17*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P17=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B6=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,{"$f":"IF(SUM(T6:W6)>0,SUM(T6:W6),\"\")","v":""},{"$f":"IF($O6=\"\",\"\",ROUNDDOWN($O6*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P17=\"\",\"\",ROUNDDOWN(入力!$J17*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P17=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B6=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,{"$f":"IF(SUM(Y6:AB6)>0,SUM(Y6:AB6),\"\")","v":""},{"$f":"IF($P6=\"\",\"\",ROUNDDOWN($P6*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q17=\"\",\"\",ROUNDDOWN(入力!$J17*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q17=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,{"$f":"IF(SUM(AD6:AG6)>0,SUM(AD6:AG6),\"\")","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",COUNTIF(AJ6:AU6,\"●\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>4,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>4,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>5,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>5,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>5,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>6,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>7,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>8,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>9,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>10,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17>11,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17>12,入力!M17<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=1,OR(入力!M17=\"\",入力!M17=2,入力!M17=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=1,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=2,OR(入力!M17=\"\",入力!M17=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$17>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L17=\"\",入力!M17=\"\"),AND(入力!L17=4,入力!M17=\"\"),AND(入力!L17=5,入力!M17=\"\"),AND(入力!L17=6,入力!M17=\"\"),AND(入力!L17=7,入力!M17=\"\"),AND(入力!L17=8,入力!M17=\"\"),AND(入力!L17=9,入力!M17=\"\"),AND(入力!L17=10,入力!M17=\"\"),AND(入力!L17=11,入力!M17=\"\"),AND(入力!L17=12,入力!M17=\"\"),AND(入力!L17=1,入力!M17=\"\"),AND(入力!L17=2,入力!M17=\"\"),AND(入力!L17=3,入力!M17=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ6=\"●\"),4,IF(AND(AK$20=1,AK6=\"●\"),5,IF(AND(AL$20=1,AL6=\"●\"),6,IF(AND(AM$20=1,AM6=\"●\"),7,IF(AND(AN$20=1,AN6=\"●\"),8,IF(AND(AO$20=1,AO6=\"●\"),9,IF(AND(AP$20=1,AP6=\"●\"),10,IF(AND(AQ$20=1,AQ6=\"●\"),11,IF(AND(AR$20=1,AR6=\"●\"),12,IF(AND(AS$20=1,AS6=\"●\"),1,IF(AND(AT$20=1,AT6=\"●\"),2,IF(AND(AU$20=1,AU6=\"●\"),3,\"\"))))))))))))","v":""},null,"医療分(均)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,$V4)+IF(AJ$6=\"\",0,$V6)+IF(AJ$8=\"\",0,$V8)+IF(AJ$10=\"\",0,$V10)+IF(AJ$12=\"\",0,$V12)+IF(AJ$14=\"\",0,$V14)+IF(AJ$16=\"\",0,$V16)+IF(AJ$18=\"\",0,$V18)),0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$4=\"\",0,$V4)+IF(AK$6=\"\",0,$V6)+IF(AK$8=\"\",0,$V8)+IF(AK$10=\"\",0,$V10)+IF(AK$12=\"\",0,$V12)+IF(AK$14=\"\",0,$V14)+IF(AK$16=\"\",0,$V16)+IF(AK$18=\"\",0,$V18)),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(入力!$F$17=\"\",\"\",COUNTIF(AJ7:AU7,\"■\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>4,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>4,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>5,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>5,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>5,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>6,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>6,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>7,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>7,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>8,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>8,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>9,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>9,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>10,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>10,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>11,入力!M17<4)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17>11,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17>12,入力!M17<4)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17>12,入力!M17<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17=2,入力!M17=3)),AND(入力!L17=1,OR(入力!M17=\"\",入力!M17=2,入力!M17=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L17=\"\",OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=4,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=5,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=6,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=7,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=8,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=9,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=10,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=11,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=12,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=1,OR(入力!M17=\"\",入力!M17=3)),AND(入力!L17=2,OR(入力!M17=\"\",入力!M17=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$17=\"\",\"\",IF(AND(入力!$F$17>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$17<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L17=\"\",入力!M17=\"\"),AND(入力!L17=4,入力!M17=\"\"),AND(入力!L17=5,入力!M17=\"\"),AND(入力!L17=6,入力!M17=\"\"),AND(入力!L17=7,入力!M17=\"\"),AND(入力!L17=8,入力!M17=\"\"),AND(入力!L17=9,入力!M17=\"\"),AND(入力!L17=10,入力!M17=\"\"),AND(入力!L17=11,入力!M17=\"\"),AND(入力!L17=12,入力!M17=\"\"),AND(入力!L17=1,入力!M17=\"\"),AND(入力!L17=2,入力!M17=\"\"),AND(入力!L17=3,入力!M17=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"医療分(平)",{"$f":"ROUND(ROUNDDOWN(IF(AJ$20=\"\",0,$W4),0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN(IF(AK$20=\"\",0,$W4),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"入力!E18","v":"３"},{"$f":"IF(入力!F18=\"\",\"\",IF(入力!F18<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F18>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D8=\"\",\"\",IF(入力!K18=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G18=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G18,$B$24:$J$35,4,1)*IF(入力!K18=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D8=\"\",\"\",IF(OR(D8=\"\",K8=\"\"),0,IF(D8+K8<100000,0,IF(D8<100000,D8,100000)+IF(K8<100000,K8,100000)-100000)))","v":""},{"$f":"IF(D8=\"\",\"\",D8-E8)","v":""},{"$f":"IF(D8=\"\",\"\",IF(OR(D8=\"\",L8=\"\"),0,IF(D8+L8<100000,0,IF(D8<100000,D8,100000)+IF(L8<100000,L8,100000)-100000)))","v":""},{"$f":"IF(D8=\"\",\"\",D8-G8)","v":""},{"$f":"IF(入力!H18=\"\",\"\",IF(B8=\"65歳以上\",VLOOKUP(入力!H18,$B$48:$D$52,2,1),VLOOKUP(入力!H18,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I8=\"\",\"\",IF(B8=\"65歳以上\",VLOOKUP(入力!H18,$B$48:$D$52,3,1),VLOOKUP(入力!H18,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I8=\"\",\"\",IF(入力!H18*計算!I8/100-計算!J8<0,0,ROUNDDOWN(入力!H18*計算!I8/100-計算!J8,0)))","v":""},{"$f":"IF(K8=\"\",\"\",IF(B8=\"65歳以上\",IF(K8<税率・条件!$G$9,0,K8-税率・条件!$G$9),K8))","v":""},{"$f":"IF(入力!I18=\"\",\"\",入力!I18)","v":""},{"$f":"IF(入力!F18=\"\",\"\",SUM(F8,K8,M8))","v":""},{"$f":"IF(入力!P18<>\"\",IF(計算!N8-430000>0,計算!N8-430000,0),\"\")","v":""},{"$f":"IF(入力!Q18<>\"\",IF(計算!N8-430000>0,計算!N8-430000,0),\"\")","v":""},{"$f":"IF(N8=\"\",\"\",IF(AW8<>AW20,\"\",SUM(H8,L8,M8)))","v":""},{"$f":"IF(AND(D8=\"\",K8=\"\"),\"\",IF(AW8<>AW20,\"\",IF(OR(入力!G18>550000,AND(B8=\"65歳以上\",入力!H18>1250000),AND(B8<>\"65歳以上\",入力!H18>600000)),1,\"\")))","v":""},{"$f":"IF(N8=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$8=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O8=\"\",\"\",ROUNDDOWN($O8*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P18=\"\",\"\",ROUNDDOWN(入力!$J18*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P18=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B8=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($O8=\"\",\"\",ROUNDDOWN($O8*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P18=\"\",\"\",ROUNDDOWN(入力!$J18*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P18=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B8=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,{"$f":"IF(SUM(Y8:AB8)>0,SUM(Y8:AB8),\"\")","v":""},{"$f":"IF($P8=\"\",\"\",ROUNDDOWN($P8*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q18=\"\",\"\",ROUNDDOWN(入力!$J18*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q18=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$18=\"\",\"\",COUNTIF(AJ8:AU8,\"●\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>4,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>4,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>5,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>5,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>5,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>6,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>7,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>8,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>9,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>10,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18>11,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18>12,入力!M18<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=1,OR(入力!M18=\"\",入力!M18=2,入力!M18=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=1,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=2,OR(入力!M18=\"\",入力!M18=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$18>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L18=\"\",入力!M18=\"\"),AND(入力!L18=4,入力!M18=\"\"),AND(入力!L18=5,入力!M18=\"\"),AND(入力!L18=6,入力!M18=\"\"),AND(入力!L18=7,入力!M18=\"\"),AND(入力!L18=8,入力!M18=\"\"),AND(入力!L18=9,入力!M18=\"\"),AND(入力!L18=10,入力!M18=\"\"),AND(入力!L18=11,入力!M18=\"\"),AND(入力!L18=12,入力!M18=\"\"),AND(入力!L18=1,入力!M18=\"\"),AND(入力!L18=2,入力!M18=\"\"),AND(入力!L18=3,入力!M18=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ8=\"●\"),4,IF(AND(AK$20=1,AK8=\"●\"),5,IF(AND(AL$20=1,AL8=\"●\"),6,IF(AND(AM$20=1,AM8=\"●\"),7,IF(AND(AN$20=1,AN8=\"●\"),8,IF(AND(AO$20=1,AO8=\"●\"),9,IF(AND(AP$20=1,AP8=\"●\"),10,IF(AND(AQ$20=1,AQ8=\"●\"),11,IF(AND(AR$20=1,AR8=\"●\"),12,IF(AND(AS$20=1,AS8=\"●\"),1,IF(AND(AT$20=1,AT8=\"●\"),2,IF(AND(AU$20=1,AU8=\"●\"),3,\"\"))))))))))))","v":""},null,"計(小数2位)",{"$f":"SUM(AZ4:AZ7)","v":0},{"$f":"SUM(BA4:BA7)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ8:BK8)","v":0},{"$f":"ROUNDDOWN(ROUND(BL8,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$18=\"\",\"\",COUNTIF(AJ9:AU9,\"■\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>4,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>4,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>5,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>5,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>5,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>6,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>6,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>7,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>7,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>8,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>8,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>9,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>9,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>10,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>10,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>11,入力!M18<4)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18>11,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18>12,入力!M18<4)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18>12,入力!M18<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18=2,入力!M18=3)),AND(入力!L18=1,OR(入力!M18=\"\",入力!M18=2,入力!M18=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L18=\"\",OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=4,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=5,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=6,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=7,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=8,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=9,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=10,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=11,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=12,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=1,OR(入力!M18=\"\",入力!M18=3)),AND(入力!L18=2,OR(入力!M18=\"\",入力!M18=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$18=\"\",\"\",IF(AND(入力!$F$18>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$18<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L18=\"\",入力!M18=\"\"),AND(入力!L18=4,入力!M18=\"\"),AND(入力!L18=5,入力!M18=\"\"),AND(入力!L18=6,入力!M18=\"\"),AND(入力!L18=7,入力!M18=\"\"),AND(入力!L18=8,入力!M18=\"\"),AND(入力!L18=9,入力!M18=\"\"),AND(入力!L18=10,入力!M18=\"\"),AND(入力!L18=11,入力!M18=\"\"),AND(入力!L18=12,入力!M18=\"\"),AND(入力!L18=1,入力!M18=\"\"),AND(入力!L18=2,入力!M18=\"\"),AND(入力!L18=3,入力!M18=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"後期分(所)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,$O4)+IF(AJ$6=\"\",0,$O6)+IF(AJ$8=\"\",0,$O8)+IF(AJ$10=\"\",0,$O10)+IF(AJ$12=\"\",0,$O12)+IF(AJ$14=\"\",0,$O14)+IF(AJ$16=\"\",0,$O16)+IF(AJ$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$4=\"\",0,$O4)+IF(AK$6=\"\",0,$O6)+IF(AK$8=\"\",0,$O8)+IF(AK$10=\"\",0,$O10)+IF(AK$12=\"\",0,$O12)+IF(AK$14=\"\",0,$O14)+IF(AK$16=\"\",0,$O16)+IF(AK$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$4=\"\",0,$O4)+IF(AL$6=\"\",0,$O6)+IF(AL$8=\"\",0,$O8)+IF(AL$10=\"\",0,$O10)+IF(AL$12=\"\",0,$O12)+IF(AL$14=\"\",0,$O14)+IF(AL$16=\"\",0,$O16)+IF(AL$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$4=\"\",0,$O4)+IF(AM$6=\"\",0,$O6)+IF(AM$8=\"\",0,$O8)+IF(AM$10=\"\",0,$O10)+IF(AM$12=\"\",0,$O12)+IF(AM$14=\"\",0,$O14)+IF(AM$16=\"\",0,$O16)+IF(AM$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$4=\"\",0,$O4)+IF(AN$6=\"\",0,$O6)+IF(AN$8=\"\",0,$O8)+IF(AN$10=\"\",0,$O10)+IF(AN$12=\"\",0,$O12)+IF(AN$14=\"\",0,$O14)+IF(AN$16=\"\",0,$O16)+IF(AN$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$4=\"\",0,$O4)+IF(AO$6=\"\",0,$O6)+IF(AO$8=\"\",0,$O8)+IF(AO$10=\"\",0,$O10)+IF(AO$12=\"\",0,$O12)+IF(AO$14=\"\",0,$O14)+IF(AO$16=\"\",0,$O16)+IF(AO$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$4=\"\",0,$O4)+IF(AP$6=\"\",0,$O6)+IF(AP$8=\"\",0,$O8)+IF(AP$10=\"\",0,$O10)+IF(AP$12=\"\",0,$O12)+IF(AP$14=\"\",0,$O14)+IF(AP$16=\"\",0,$O16)+IF(AP$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$4=\"\",0,$O4)+IF(AQ$6=\"\",0,$O6)+IF(AQ$8=\"\",0,$O8)+IF(AQ$10=\"\",0,$O10)+IF(AQ$12=\"\",0,$O12)+IF(AQ$14=\"\",0,$O14)+IF(AQ$16=\"\",0,$O16)+IF(AQ$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$4=\"\",0,$O4)+IF(AR$6=\"\",0,$O6)+IF(AR$8=\"\",0,$O8)+IF(AR$10=\"\",0,$O10)+IF(AR$12=\"\",0,$O12)+IF(AR$14=\"\",0,$O14)+IF(AR$16=\"\",0,$O16)+IF(AR$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$4=\"\",0,$O4)+IF(AS$6=\"\",0,$O6)+IF(AS$8=\"\",0,$O8)+IF(AS$10=\"\",0,$O10)+IF(AS$12=\"\",0,$O12)+IF(AS$14=\"\",0,$O14)+IF(AS$16=\"\",0,$O16)+IF(AS$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$4=\"\",0,$O4)+IF(AT$6=\"\",0,$O6)+IF(AT$8=\"\",0,$O8)+IF(AT$10=\"\",0,$O10)+IF(AT$12=\"\",0,$O12)+IF(AT$14=\"\",0,$O14)+IF(AT$16=\"\",0,$O16)+IF(AT$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$4=\"\",0,$O4)+IF(AU$6=\"\",0,$O6)+IF(AU$8=\"\",0,$O8)+IF(AU$10=\"\",0,$O10)+IF(AU$12=\"\",0,$O12)+IF(AU$14=\"\",0,$O14)+IF(AU$16=\"\",0,$O16)+IF(AU$18=\"\",0,$O18))*税率・条件!$C$9/100,0)/12,2)","v":0},{"$f":"SUM(AZ9:BK9)","v":0},{"$f":"ROUNDDOWN(ROUND(BL9,1),0)","v":0}]
[{"$f":"入力!E19","v":"４"},{"$f":"IF(入力!F19=\"\",\"\",IF(入力!F19<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F19>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D10=\"\",\"\",IF(入力!K19=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G19=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G19,$B$24:$J$35,5,1)*IF(入力!K19=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D10=\"\",\"\",IF(OR(D10=\"\",K10=\"\"),0,IF(D10+K10<100000,0,IF(D10<100000,D10,100000)+IF(K10<100000,K10,100000)-100000)))","v":""},{"$f":"IF(D10=\"\",\"\",D10-E10)","v":""},{"$f":"IF(D10=\"\",\"\",IF(OR(D10=\"\",L10=\"\"),0,IF(D10+L10<100000,0,IF(D10<100000,D10,100000)+IF(L10<100000,L10,100000)-100000)))","v":""},{"$f":"IF(D10=\"\",\"\",D10-G10)","v":""},{"$f":"IF(入力!H19=\"\",\"\",IF(B10=\"65歳以上\",VLOOKUP(入力!H19,$B$48:$D$52,2,1),VLOOKUP(入力!H19,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I10=\"\",\"\",IF(B10=\"65歳以上\",VLOOKUP(入力!H19,$B$48:$D$52,3,1),VLOOKUP(入力!H19,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I10=\"\",\"\",IF(入力!H19*計算!I10/100-計算!J10<0,0,ROUNDDOWN(入力!H19*計算!I10/100-計算!J10,0)))","v":""},{"$f":"IF(K10=\"\",\"\",IF(B10=\"65歳以上\",IF(K10<税率・条件!$G$9,0,K10-税率・条件!$G$9),K10))","v":""},{"$f":"IF(入力!I19=\"\",\"\",入力!I19)","v":""},{"$f":"IF(入力!F19=\"\",\"\",SUM(F10,K10,M10))","v":""},{"$f":"IF(入力!P19<>\"\",IF(計算!N10-430000>0,計算!N10-430000,0),\"\")","v":""},{"$f":"IF(入力!Q19<>\"\",IF(計算!N10-430000>0,計算!N10-430000,0),\"\")","v":""},{"$f":"IF(N10=\"\",\"\",IF(AW10<>AW20,\"\",SUM(H10,L10,M10)))","v":""},{"$f":"IF(AND(D10=\"\",K10=\"\"),\"\",IF(AW10<>AW20,\"\",IF(OR(入力!G19>550000,AND(B10=\"65歳以上\",入力!H19>1250000),AND(B10<>\"65歳以上\",入力!H19>600000)),1,\"\")))","v":""},{"$f":"IF(N10=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$10=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O10=\"\",\"\",ROUNDDOWN($O10*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P19=\"\",\"\",ROUNDDOWN(入力!$J19*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P19=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B10=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($O10=\"\",\"\",ROUNDDOWN($O10*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P19=\"\",\"\",ROUNDDOWN(入力!$J19*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P19=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B10=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($P10=\"\",\"\",ROUNDDOWN($P10*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q19=\"\",\"\",ROUNDDOWN(入力!$J19*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q19=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$19=\"\",\"\",COUNTIF(AJ10:AU10,\"●\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>4,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>4,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>5,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>5,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>5,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>6,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>7,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>8,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>9,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>10,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19>11,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19>12,入力!M19<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=1,OR(入力!M19=\"\",入力!M19=2,入力!M19=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=1,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=2,OR(入力!M19=\"\",入力!M19=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$19>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L19=\"\",入力!M19=\"\"),AND(入力!L19=4,入力!M19=\"\"),AND(入力!L19=5,入力!M19=\"\"),AND(入力!L19=6,入力!M19=\"\"),AND(入力!L19=7,入力!M19=\"\"),AND(入力!L19=8,入力!M19=\"\"),AND(入力!L19=9,入力!M19=\"\"),AND(入力!L19=10,入力!M19=\"\"),AND(入力!L19=11,入力!M19=\"\"),AND(入力!L19=12,入力!M19=\"\"),AND(入力!L19=1,入力!M19=\"\"),AND(入力!L19=2,入力!M19=\"\"),AND(入力!L19=3,入力!M19=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ10=\"●\"),4,IF(AND(AK$20=1,AK10=\"●\"),5,IF(AND(AL$20=1,AL10=\"●\"),6,IF(AND(AM$20=1,AM10=\"●\"),7,IF(AND(AN$20=1,AN10=\"●\"),8,IF(AND(AO$20=1,AO10=\"●\"),9,IF(AND(AP$20=1,AP10=\"●\"),10,IF(AND(AQ$20=1,AQ10=\"●\"),11,IF(AND(AR$20=1,AR10=\"●\"),12,IF(AND(AS$20=1,AS10=\"●\"),1,IF(AND(AT$20=1,AT10=\"●\"),2,IF(AND(AU$20=1,AU10=\"●\"),3,\"\"))))))))))))","v":""},null,"後期分(資)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,入力!$J$16)+IF(AJ$6=\"\",0,入力!$J$17)+IF(AJ$8=\"\",0,入力!$J$18)+IF(AJ$10=\"\",0,入力!$J$19)+IF(AJ$12=\"\",0,入力!$J$20)+IF(AJ$14=\"\",0,入力!$J$21)+IF(AJ$16=\"\",0,入力!$J$22)+IF(AJ$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$4=\"\",0,入力!$J$16)+IF(AK$6=\"\",0,入力!$J$17)+IF(AK$8=\"\",0,入力!$J$18)+IF(AK$10=\"\",0,入力!$J$19)+IF(AK$12=\"\",0,入力!$J$20)+IF(AK$14=\"\",0,入力!$J$21)+IF(AK$16=\"\",0,入力!$J$22)+IF(AK$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$4=\"\",0,入力!$J$16)+IF(AL$6=\"\",0,入力!$J$17)+IF(AL$8=\"\",0,入力!$J$18)+IF(AL$10=\"\",0,入力!$J$19)+IF(AL$12=\"\",0,入力!$J$20)+IF(AL$14=\"\",0,入力!$J$21)+IF(AL$16=\"\",0,入力!$J$22)+IF(AL$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$4=\"\",0,入力!$J$16)+IF(AM$6=\"\",0,入力!$J$17)+IF(AM$8=\"\",0,入力!$J$18)+IF(AM$10=\"\",0,入力!$J$19)+IF(AM$12=\"\",0,入力!$J$20)+IF(AM$14=\"\",0,入力!$J$21)+IF(AM$16=\"\",0,入力!$J$22)+IF(AM$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$4=\"\",0,入力!$J$16)+IF(AN$6=\"\",0,入力!$J$17)+IF(AN$8=\"\",0,入力!$J$18)+IF(AN$10=\"\",0,入力!$J$19)+IF(AN$12=\"\",0,入力!$J$20)+IF(AN$14=\"\",0,入力!$J$21)+IF(AN$16=\"\",0,入力!$J$22)+IF(AN$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$4=\"\",0,入力!$J$16)+IF(AO$6=\"\",0,入力!$J$17)+IF(AO$8=\"\",0,入力!$J$18)+IF(AO$10=\"\",0,入力!$J$19)+IF(AO$12=\"\",0,入力!$J$20)+IF(AO$14=\"\",0,入力!$J$21)+IF(AO$16=\"\",0,入力!$J$22)+IF(AO$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$4=\"\",0,入力!$J$16)+IF(AP$6=\"\",0,入力!$J$17)+IF(AP$8=\"\",0,入力!$J$18)+IF(AP$10=\"\",0,入力!$J$19)+IF(AP$12=\"\",0,入力!$J$20)+IF(AP$14=\"\",0,入力!$J$21)+IF(AP$16=\"\",0,入力!$J$22)+IF(AP$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$4=\"\",0,入力!$J$16)+IF(AQ$6=\"\",0,入力!$J$17)+IF(AQ$8=\"\",0,入力!$J$18)+IF(AQ$10=\"\",0,入力!$J$19)+IF(AQ$12=\"\",0,入力!$J$20)+IF(AQ$14=\"\",0,入力!$J$21)+IF(AQ$16=\"\",0,入力!$J$22)+IF(AQ$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$4=\"\",0,入力!$J$16)+IF(AR$6=\"\",0,入力!$J$17)+IF(AR$8=\"\",0,入力!$J$18)+IF(AR$10=\"\",0,入力!$J$19)+IF(AR$12=\"\",0,入力!$J$20)+IF(AR$14=\"\",0,入力!$J$21)+IF(AR$16=\"\",0,入力!$J$22)+IF(AR$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$4=\"\",0,入力!$J$16)+IF(AS$6=\"\",0,入力!$J$17)+IF(AS$8=\"\",0,入力!$J$18)+IF(AS$10=\"\",0,入力!$J$19)+IF(AS$12=\"\",0,入力!$J$20)+IF(AS$14=\"\",0,入力!$J$21)+IF(AS$16=\"\",0,入力!$J$22)+IF(AS$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$4=\"\",0,入力!$J$16)+IF(AT$6=\"\",0,入力!$J$17)+IF(AT$8=\"\",0,入力!$J$18)+IF(AT$10=\"\",0,入力!$J$19)+IF(AT$12=\"\",0,入力!$J$20)+IF(AT$14=\"\",0,入力!$J$21)+IF(AT$16=\"\",0,入力!$J$22)+IF(AT$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$4=\"\",0,入力!$J$16)+IF(AU$6=\"\",0,入力!$J$17)+IF(AU$8=\"\",0,入力!$J$18)+IF(AU$10=\"\",0,入力!$J$19)+IF(AU$12=\"\",0,入力!$J$20)+IF(AU$14=\"\",0,入力!$J$21)+IF(AU$16=\"\",0,入力!$J$22)+IF(AU$18=\"\",0,入力!$J$23))*税率・条件!$C$10/100,0)/12,2)","v":0},0,{"$f":"ROUNDDOWN(ROUND(BL10,1),0)","v":0}]
[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,{"$f":"IF(入力!$F$19=\"\",\"\",COUNTIF(AJ11:AU11,\"■\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>4,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>4,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>5,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>5,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>5,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>6,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>6,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>7,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>7,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>8,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>8,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>9,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>9,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>10,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>10,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>11,入力!M19<4)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19>11,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19>12,入力!M19<4)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19>12,入力!M19<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19=2,入力!M19=3)),AND(入力!L19=1,OR(入力!M19=\"\",入力!M19=2,入力!M19=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L19=\"\",OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=4,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=5,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=6,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=7,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=8,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=9,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=10,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=11,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=12,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=1,OR(入力!M19=\"\",入力!M19=3)),AND(入力!L19=2,OR(入力!M19=\"\",入力!M19=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$19=\"\",\"\",IF(AND(入力!$F$19>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$19<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L19=\"\",入力!M19=\"\"),AND(入力!L19=4,入力!M19=\"\"),AND(入力!L19=5,入力!M19=\"\"),AND(入力!L19=6,入力!M19=\"\"),AND(入力!L19=7,入力!M19=\"\"),AND(入力!L19=8,入力!M19=\"\"),AND(入力!L19=9,入力!M19=\"\"),AND(入力!L19=10,入力!M19=\"\"),AND(入力!L19=11,入力!M19=\"\"),AND(入力!L19=12,入力!M19=\"\"),AND(入力!L19=1,入力!M19=\"\"),AND(入力!L19=2,入力!M19=\"\"),AND(入力!L19=3,入力!M19=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"後期分(均)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$4=\"\",0,$AA4)+IF(AJ$6=\"\",0,$AA6)+IF(AJ$8=\"\",0,$AA8)+IF(AJ$10=\"\",0,$AA10)+IF(AJ$12=\"\",0,$AA12)+IF(AJ$14=\"\",0,$AA14)+IF(AJ$16=\"\",0,$AA16)+IF(AJ$18=\"\",0,$AA18)),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(ROUND(BL11,1),0)","v":0}]
[{"$f":"入力!E20","v":"５"},{"$f":"IF(入力!F20=\"\",\"\",IF(入力!F20<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F20>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D12=\"\",\"\",IF(入力!K20=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G20=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G20,$B$24:$J$35,6,1)*IF(入力!K20=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D12=\"\",\"\",IF(OR(D12=\"\",K12=\"\"),0,IF(D12+K12<100000,0,IF(D12<100000,D12,100000)+IF(K12<100000,K12,100000)-100000)))","v":""},{"$f":"IF(D12=\"\",\"\",D12-E12)","v":""},{"$f":"IF(D12=\"\",\"\",IF(OR(D12=\"\",L12=\"\"),0,IF(D12+L12<100000,0,IF(D12<100000,D12,100000)+IF(L12<100000,L12,100000)-100000)))","v":""},{"$f":"IF(D12=\"\",\"\",D12-G12)","v":""},{"$f":"IF(入力!H20=\"\",\"\",IF(B12=\"65歳以上\",VLOOKUP(入力!H20,$B$48:$D$52,2,1),VLOOKUP(入力!H20,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I12=\"\",\"\",IF(B12=\"65歳以上\",VLOOKUP(入力!H20,$B$48:$D$52,3,1),VLOOKUP(入力!H20,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I12=\"\",\"\",IF(入力!H20*計算!I12/100-計算!J12<0,0,ROUNDDOWN(入力!H20*計算!I12/100-計算!J12,0)))","v":""},{"$f":"IF(K12=\"\",\"\",IF(B12=\"65歳以上\",IF(K12<税率・条件!$G$9,0,K12-税率・条件!$G$9),K12))","v":""},{"$f":"IF(入力!I20=\"\",\"\",入力!I20)","v":""},{"$f":"IF(入力!F20=\"\",\"\",SUM(F12,K12,M12))","v":""},{"$f":"IF(入力!P20<>\"\",IF(計算!N12-430000>0,計算!N12-430000,0),\"\")","v":""},{"$f":"IF(入力!Q20<>\"\",IF(計算!N12-430000>0,計算!N12-430000,0),\"\")","v":""},{"$f":"IF(N12=\"\",\"\",IF(AW12<>AW20,\"\",SUM(H12,L12,M12)))","v":""},{"$f":"IF(AND(D12=\"\",K12=\"\"),\"\",IF(AW12<>AW20,\"\",IF(OR(入力!G20>550000,AND(B12=\"65歳以上\",入力!H20>1250000),AND(B12<>\"65歳以上\",入力!H20>600000)),1,\"\")))","v":""},{"$f":"IF(N12=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$12=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O12=\"\",\"\",ROUNDDOWN($O12*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P20=\"\",\"\",ROUNDDOWN(入力!$J20*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P20=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B12=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($O12=\"\",\"\",ROUNDDOWN($O12*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P20=\"\",\"\",ROUNDDOWN(入力!$J20*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P20=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B12=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($P12=\"\",\"\",ROUNDDOWN($P12*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q20=\"\",\"\",ROUNDDOWN(入力!$J20*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q20=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$20=\"\",\"\",COUNTIF(AJ12:AU12,\"●\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>4,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>4,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>5,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>5,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>5,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>6,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>7,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>8,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>9,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>10,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20>11,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20>12,入力!M20<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=1,OR(入力!M20=\"\",入力!M20=2,入力!M20=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=1,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=2,OR(入力!M20=\"\",入力!M20=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$20>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L20=\"\",入力!M20=\"\"),AND(入力!L20=4,入力!M20=\"\"),AND(入力!L20=5,入力!M20=\"\"),AND(入力!L20=6,入力!M20=\"\"),AND(入力!L20=7,入力!M20=\"\"),AND(入力!L20=8,入力!M20=\"\"),AND(入力!L20=9,入力!M20=\"\"),AND(入力!L20=10,入力!M20=\"\"),AND(入力!L20=11,入力!M20=\"\"),AND(入力!L20=12,入力!M20=\"\"),AND(入力!L20=1,入力!M20=\"\"),AND(入力!L20=2,入力!M20=\"\"),AND(入力!L20=3,入力!M20=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ12=\"●\"),4,IF(AND(AK$20=1,AK12=\"●\"),5,IF(AND(AL$20=1,AL12=\"●\"),6,IF(AND(AM$20=1,AM12=\"●\"),7,IF(AND(AN$20=1,AN12=\"●\"),8,IF(AND(AO$20=1,AO12=\"●\"),9,IF(AND(AP$20=1,AP12=\"●\"),10,IF(AND(AQ$20=1,AQ12=\"●\"),11,IF(AND(AR$20=1,AR12=\"●\"),12,IF(AND(AS$20=1,AS12=\"●\"),1,IF(AND(AT$20=1,AT12=\"●\"),2,IF(AND(AU$20=1,AU12=\"●\"),3,\"\"))))))))))))","v":""},null,"後期分(平)",{"$f":"ROUND(ROUNDDOWN(IF(AJ$20=\"\",0,$AB4),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(ROUND(BL12,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$20=\"\",\"\",COUNTIF(AJ13:AU13,\"■\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>4,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>4,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>5,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>5,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>5,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>6,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>6,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>7,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>7,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>8,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>8,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>9,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>9,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>10,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>10,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>11,入力!M20<4)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20>11,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20>12,入力!M20<4)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20>12,入力!M20<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20=2,入力!M20=3)),AND(入力!L20=1,OR(入力!M20=\"\",入力!M20=2,入力!M20=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L20=\"\",OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=4,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=5,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=6,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=7,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=8,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=9,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=10,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=11,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=12,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=1,OR(入力!M20=\"\",入力!M20=3)),AND(入力!L20=2,OR(入力!M20=\"\",入力!M20=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$20=\"\",\"\",IF(AND(入力!$F$20>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$20<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L20=\"\",入力!M20=\"\"),AND(入力!L20=4,入力!M20=\"\"),AND(入力!L20=5,入力!M20=\"\"),AND(入力!L20=6,入力!M20=\"\"),AND(入力!L20=7,入力!M20=\"\"),AND(入力!L20=8,入力!M20=\"\"),AND(入力!L20=9,入力!M20=\"\"),AND(入力!L20=10,入力!M20=\"\"),AND(入力!L20=11,入力!M20=\"\"),AND(入力!L20=12,入力!M20=\"\"),AND(入力!L20=1,入力!M20=\"\"),AND(入力!L20=2,入力!M20=\"\"),AND(入力!L20=3,入力!M20=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"計(小数2位)",{"$f":"SUM(AZ9:AZ12)","v":0},{"$f":"SUM(BA9:BA12)","v":0},{"$f":"SUM(BB9:BB12)","v":0},{"$f":"SUM(BC9:BC12)","v":0},{"$f":"SUM(BD9:BD12)","v":0},{"$f":"SUM(BE9:BE12)","v":0},{"$f":"SUM(BF9:BF12)","v":0},{"$f":"SUM(BG9:BG12)","v":0},{"$f":"SUM(BH9:BH12)","v":0},{"$f":"SUM(BI9:BI12)","v":0},{"$f":"SUM(BJ9:BJ12)","v":0},{"$f":"SUM(BK9:BK12)","v":0},{"$f":"SUM(AZ13:BK13)","v":0},0]
[{"$f":"入力!E21","v":"６"},{"$f":"IF(入力!F21=\"\",\"\",IF(入力!F21<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F21>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D14=\"\",\"\",IF(入力!K21=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G21=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G21,$B$24:$J$35,7,1)*IF(入力!K21=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D14=\"\",\"\",IF(OR(D14=\"\",K14=\"\"),0,IF(D14+K14<100000,0,IF(D14<100000,D14,100000)+IF(K14<100000,K14,100000)-100000)))","v":""},{"$f":"IF(D14=\"\",\"\",D14-E14)","v":""},{"$f":"IF(D14=\"\",\"\",IF(OR(D14=\"\",L14=\"\"),0,IF(D14+L14<100000,0,IF(D14<100000,D14,100000)+IF(L14<100000,L14,100000)-100000)))","v":""},{"$f":"IF(D14=\"\",\"\",D14-G14)","v":""},{"$f":"IF(入力!H21=\"\",\"\",IF(B14=\"65歳以上\",VLOOKUP(入力!H21,$B$48:$D$52,2,1),VLOOKUP(入力!H21,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I14=\"\",\"\",IF(B14=\"65歳以上\",VLOOKUP(入力!H21,$B$48:$D$52,3,1),VLOOKUP(入力!H21,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I14=\"\",\"\",IF(入力!H21*計算!I14/100-計算!J14<0,0,ROUNDDOWN(入力!H21*計算!I14/100-計算!J14,0)))","v":""},{"$f":"IF(K14=\"\",\"\",IF(B14=\"65歳以上\",IF(K14<税率・条件!$G$9,0,K14-税率・条件!$G$9),K14))","v":""},{"$f":"IF(入力!I21=\"\",\"\",入力!I21)","v":""},{"$f":"IF(入力!F21=\"\",\"\",SUM(F14,K14,M14))","v":""},{"$f":"IF(入力!P21<>\"\",IF(計算!N14-430000>0,計算!N14-430000,0),\"\")","v":""},{"$f":"IF(入力!Q21<>\"\",IF(計算!N14-430000>0,計算!N14-430000,0),\"\")","v":""},{"$f":"IF(N14=\"\",\"\",IF(AW14<>AW20,\"\",SUM(H14,L14,M14)))","v":""},{"$f":"IF(AND(D14=\"\",K14=\"\"),\"\",IF(AW14<>AW20,\"\",IF(OR(入力!G21>550000,AND(B14=\"65歳以上\",入力!H21>1250000),AND(B14<>\"65歳以上\",入力!H21>600000)),1,\"\")))","v":""},{"$f":"IF(N14=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$14=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O14=\"\",\"\",ROUNDDOWN($O14*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P21=\"\",\"\",ROUNDDOWN(入力!$J21*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P21=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B14=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,{"$f":"IF(SUM(T14:W14)>0,SUM(T14:W14),\"\")","v":""},{"$f":"IF($O14=\"\",\"\",ROUNDDOWN($O14*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P21=\"\",\"\",ROUNDDOWN(入力!$J21*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P21=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B14=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($P14=\"\",\"\",ROUNDDOWN($P14*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q21=\"\",\"\",ROUNDDOWN(入力!$J21*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q21=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$21=\"\",\"\",COUNTIF(AJ14:AU14,\"●\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>4,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>4,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>5,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>5,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>5,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>6,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>7,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>8,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>9,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>10,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21>11,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21>12,入力!M21<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=1,OR(入力!M21=\"\",入力!M21=2,入力!M21=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=1,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=2,OR(入力!M21=\"\",入力!M21=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$21>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L21=\"\",入力!M21=\"\"),AND(入力!L21=4,入力!M21=\"\"),AND(入力!L21=5,入力!M21=\"\"),AND(入力!L21=6,入力!M21=\"\"),AND(入力!L21=7,入力!M21=\"\"),AND(入力!L21=8,入力!M21=\"\"),AND(入力!L21=9,入力!M21=\"\"),AND(入力!L21=10,入力!M21=\"\"),AND(入力!L21=11,入力!M21=\"\"),AND(入力!L21=12,入力!M21=\"\"),AND(入力!L21=1,入力!M21=\"\"),AND(入力!L21=2,入力!M21=\"\"),AND(入力!L21=3,入力!M21=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ14=\"●\"),4,IF(AND(AK$20=1,AK14=\"●\"),5,IF(AND(AL$20=1,AL14=\"●\"),6,IF(AND(AM$20=1,AM14=\"●\"),7,IF(AND(AN$20=1,AN14=\"●\"),8,IF(AND(AO$20=1,AO14=\"●\"),9,IF(AND(AP$20=1,AP14=\"●\"),10,IF(AND(AQ$20=1,AQ14=\"●\"),11,IF(AND(AR$20=1,AR14=\"●\"),12,IF(AND(AS$20=1,AS14=\"●\"),1,IF(AND(AT$20=1,AT14=\"●\"),2,IF(AND(AU$20=1,AU14=\"●\"),3,\"\"))))))))))))","v":""},null,"介護分(所)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$5=\"\",0,$P4)+IF(AJ$7=\"\",0,$P6)+IF(AJ$9=\"\",0,$P8)+IF(AJ$11=\"\",0,$P10)+IF(AJ$13=\"\",0,$P12)+IF(AJ$15=\"\",0,$P14)+IF(AJ$17=\"\",0,$P16)+IF(AJ$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$5=\"\",0,$P4)+IF(AK$7=\"\",0,$P6)+IF(AK$9=\"\",0,$P8)+IF(AK$11=\"\",0,$P10)+IF(AK$13=\"\",0,$P12)+IF(AK$15=\"\",0,$P14)+IF(AK$17=\"\",0,$P16)+IF(AK$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$5=\"\",0,$P4)+IF(AL$7=\"\",0,$P6)+IF(AL$9=\"\",0,$P8)+IF(AL$11=\"\",0,$P10)+IF(AL$13=\"\",0,$P12)+IF(AL$15=\"\",0,$P14)+IF(AL$17=\"\",0,$P16)+IF(AL$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$5=\"\",0,$P4)+IF(AM$7=\"\",0,$P6)+IF(AM$9=\"\",0,$P8)+IF(AM$11=\"\",0,$P10)+IF(AM$13=\"\",0,$P12)+IF(AM$15=\"\",0,$P14)+IF(AM$17=\"\",0,$P16)+IF(AM$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$5=\"\",0,$P4)+IF(AN$7=\"\",0,$P6)+IF(AN$9=\"\",0,$P8)+IF(AN$11=\"\",0,$P10)+IF(AN$13=\"\",0,$P12)+IF(AN$15=\"\",0,$P14)+IF(AN$17=\"\",0,$P16)+IF(AN$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$5=\"\",0,$P4)+IF(AO$7=\"\",0,$P6)+IF(AO$9=\"\",0,$P8)+IF(AO$11=\"\",0,$P10)+IF(AO$13=\"\",0,$P12)+IF(AO$15=\"\",0,$P14)+IF(AO$17=\"\",0,$P16)+IF(AO$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$5=\"\",0,$P4)+IF(AP$7=\"\",0,$P6)+IF(AP$9=\"\",0,$P8)+IF(AP$11=\"\",0,$P10)+IF(AP$13=\"\",0,$P12)+IF(AP$15=\"\",0,$P14)+IF(AP$17=\"\",0,$P16)+IF(AP$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$5=\"\",0,$P4)+IF(AQ$7=\"\",0,$P6)+IF(AQ$9=\"\",0,$P8)+IF(AQ$11=\"\",0,$P10)+IF(AQ$13=\"\",0,$P12)+IF(AQ$15=\"\",0,$P14)+IF(AQ$17=\"\",0,$P16)+IF(AQ$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$5=\"\",0,$P4)+IF(AR$7=\"\",0,$P6)+IF(AR$9=\"\",0,$P8)+IF(AR$11=\"\",0,$P10)+IF(AR$13=\"\",0,$P12)+IF(AR$15=\"\",0,$P14)+IF(AR$17=\"\",0,$P16)+IF(AR$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$5=\"\",0,$P4)+IF(AS$7=\"\",0,$P6)+IF(AS$9=\"\",0,$P8)+IF(AS$11=\"\",0,$P10)+IF(AS$13=\"\",0,$P12)+IF(AS$15=\"\",0,$P14)+IF(AS$17=\"\",0,$P16)+IF(AS$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$5=\"\",0,$P4)+IF(AT$7=\"\",0,$P6)+IF(AT$9=\"\",0,$P8)+IF(AT$11=\"\",0,$P10)+IF(AT$13=\"\",0,$P12)+IF(AT$15=\"\",0,$P14)+IF(AT$17=\"\",0,$P16)+IF(AT$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$5=\"\",0,$P4)+IF(AU$7=\"\",0,$P6)+IF(AU$9=\"\",0,$P8)+IF(AU$11=\"\",0,$P10)+IF(AU$13=\"\",0,$P12)+IF(AU$15=\"\",0,$P14)+IF(AU$17=\"\",0,$P16)+IF(AU$19=\"\",0,$P18))*税率・条件!$C$14/100,0)/12,2)","v":0},{"$f":"SUM(AZ14:BK14)","v":0},{"$f":"ROUNDDOWN(ROUND(BL14,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$21=\"\",\"\",COUNTIF(AJ15:AU15,\"■\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>4,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>4,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>5,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>5,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>5,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>6,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>6,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>7,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>7,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>8,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>8,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>9,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>9,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>10,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>10,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>11,入力!M21<4)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21>11,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21>12,入力!M21<4)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21>12,入力!M21<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21=2,入力!M21=3)),AND(入力!L21=1,OR(入力!M21=\"\",入力!M21=2,入力!M21=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L21=\"\",OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=4,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=5,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=6,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=7,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=8,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=9,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=10,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=11,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=12,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=1,OR(入力!M21=\"\",入力!M21=3)),AND(入力!L21=2,OR(入力!M21=\"\",入力!M21=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$21=\"\",\"\",IF(AND(入力!$F$21>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$21<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L21=\"\",入力!M21=\"\"),AND(入力!L21=4,入力!M21=\"\"),AND(入力!L21=5,入力!M21=\"\"),AND(入力!L21=6,入力!M21=\"\"),AND(入力!L21=7,入力!M21=\"\"),AND(入力!L21=8,入力!M21=\"\"),AND(入力!L21=9,入力!M21=\"\"),AND(入力!L21=10,入力!M21=\"\"),AND(入力!L21=11,入力!M21=\"\"),AND(入力!L21=12,入力!M21=\"\"),AND(入力!L21=1,入力!M21=\"\"),AND(入力!L21=2,入力!M21=\"\"),AND(入力!L21=3,入力!M21=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"介護分(資)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$5=\"\",0,入力!$J$16)+IF(AJ$7=\"\",0,入力!$J$17)+IF(AJ$9=\"\",0,入力!$J$18)+IF(AJ$11=\"\",0,入力!$J$19)+IF(AJ$13=\"\",0,入力!$J$20)+IF(AJ$15=\"\",0,入力!$J$21)+IF(AJ$17=\"\",0,入力!$J$22)+IF(AJ$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AK$5=\"\",0,入力!$J$16)+IF(AK$7=\"\",0,入力!$J$17)+IF(AK$9=\"\",0,入力!$J$18)+IF(AK$11=\"\",0,入力!$J$19)+IF(AK$13=\"\",0,入力!$J$20)+IF(AK$15=\"\",0,入力!$J$21)+IF(AK$17=\"\",0,入力!$J$22)+IF(AK$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AL$5=\"\",0,入力!$J$16)+IF(AL$7=\"\",0,入力!$J$17)+IF(AL$9=\"\",0,入力!$J$18)+IF(AL$11=\"\",0,入力!$J$19)+IF(AL$13=\"\",0,入力!$J$20)+IF(AL$15=\"\",0,入力!$J$21)+IF(AL$17=\"\",0,入力!$J$22)+IF(AL$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AM$5=\"\",0,入力!$J$16)+IF(AM$7=\"\",0,入力!$J$17)+IF(AM$9=\"\",0,入力!$J$18)+IF(AM$11=\"\",0,入力!$J$19)+IF(AM$13=\"\",0,入力!$J$20)+IF(AM$15=\"\",0,入力!$J$21)+IF(AM$17=\"\",0,入力!$J$22)+IF(AM$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AN$5=\"\",0,入力!$J$16)+IF(AN$7=\"\",0,入力!$J$17)+IF(AN$9=\"\",0,入力!$J$18)+IF(AN$11=\"\",0,入力!$J$19)+IF(AN$13=\"\",0,入力!$J$20)+IF(AN$15=\"\",0,入力!$J$21)+IF(AN$17=\"\",0,入力!$J$22)+IF(AN$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AO$5=\"\",0,入力!$J$16)+IF(AO$7=\"\",0,入力!$J$17)+IF(AO$9=\"\",0,入力!$J$18)+IF(AO$11=\"\",0,入力!$J$19)+IF(AO$13=\"\",0,入力!$J$20)+IF(AO$15=\"\",0,入力!$J$21)+IF(AO$17=\"\",0,入力!$J$22)+IF(AO$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AP$5=\"\",0,入力!$J$16)+IF(AP$7=\"\",0,入力!$J$17)+IF(AP$9=\"\",0,入力!$J$18)+IF(AP$11=\"\",0,入力!$J$19)+IF(AP$13=\"\",0,入力!$J$20)+IF(AP$15=\"\",0,入力!$J$21)+IF(AP$17=\"\",0,入力!$J$22)+IF(AP$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AQ$5=\"\",0,入力!$J$16)+IF(AQ$7=\"\",0,入力!$J$17)+IF(AQ$9=\"\",0,入力!$J$18)+IF(AQ$11=\"\",0,入力!$J$19)+IF(AQ$13=\"\",0,入力!$J$20)+IF(AQ$15=\"\",0,入力!$J$21)+IF(AQ$17=\"\",0,入力!$J$22)+IF(AQ$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AR$5=\"\",0,入力!$J$16)+IF(AR$7=\"\",0,入力!$J$17)+IF(AR$9=\"\",0,入力!$J$18)+IF(AR$11=\"\",0,入力!$J$19)+IF(AR$13=\"\",0,入力!$J$20)+IF(AR$15=\"\",0,入力!$J$21)+IF(AR$17=\"\",0,入力!$J$22)+IF(AR$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AS$5=\"\",0,入力!$J$16)+IF(AS$7=\"\",0,入力!$J$17)+IF(AS$9=\"\",0,入力!$J$18)+IF(AS$11=\"\",0,入力!$J$19)+IF(AS$13=\"\",0,入力!$J$20)+IF(AS$15=\"\",0,入力!$J$21)+IF(AS$17=\"\",0,入力!$J$22)+IF(AS$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AT$5=\"\",0,入力!$J$16)+IF(AT$7=\"\",0,入力!$J$17)+IF(AT$9=\"\",0,入力!$J$18)+IF(AT$11=\"\",0,入力!$J$19)+IF(AT$13=\"\",0,入力!$J$20)+IF(AT$15=\"\",0,入力!$J$21)+IF(AT$17=\"\",0,入力!$J$22)+IF(AT$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},{"$f":"ROUND(ROUNDDOWN((IF(AU$5=\"\",0,入力!$J$16)+IF(AU$7=\"\",0,入力!$J$17)+IF(AU$9=\"\",0,入力!$J$18)+IF(AU$11=\"\",0,入力!$J$19)+IF(AU$13=\"\",0,入力!$J$20)+IF(AU$15=\"\",0,入力!$J$21)+IF(AU$17=\"\",0,入力!$J$22)+IF(AU$19=\"\",0,入力!$J$23))*税率・条件!$C$15/100,0)/12,2)","v":0},0,{"$f":"ROUNDDOWN(ROUND(BL15,1),0)","v":0}]
[{"$f":"入力!E22","v":"７"},{"$f":"IF(入力!F22=\"\",\"\",IF(入力!F22<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F22>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D16=\"\",\"\",IF(入力!K22=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G22=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G22,$B$24:$J$35,8,1)*IF(入力!K22=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D16=\"\",\"\",IF(OR(D16=\"\",K16=\"\"),0,IF(D16+K16<100000,0,IF(D16<100000,D16,100000)+IF(K16<100000,K16,100000)-100000)))","v":""},{"$f":"IF(D16=\"\",\"\",D16-E16)","v":""},{"$f":"IF(D16=\"\",\"\",IF(OR(D16=\"\",L16=\"\"),0,IF(D16+L16<100000,0,IF(D16<100000,D16,100000)+IF(L16<100000,L16,100000)-100000)))","v":""},{"$f":"IF(D16=\"\",\"\",D16-G16)","v":""},{"$f":"IF(入力!H22=\"\",\"\",IF(B16=\"65歳以上\",VLOOKUP(入力!H22,$B$48:$D$52,2,1),VLOOKUP(入力!H22,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I16=\"\",\"\",IF(B16=\"65歳以上\",VLOOKUP(入力!H22,$B$48:$D$52,3,1),VLOOKUP(入力!H22,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I16=\"\",\"\",IF(入力!H22*計算!I16/100-計算!J16<0,0,ROUNDDOWN(入力!H22*計算!I16/100-計算!J16,0)))","v":""},{"$f":"IF(K16=\"\",\"\",IF(B16=\"65歳以上\",IF(K16<税率・条件!$G$9,0,K16-税率・条件!$G$9),K16))","v":""},{"$f":"IF(入力!I22=\"\",\"\",入力!I22)","v":""},{"$f":"IF(入力!F22=\"\",\"\",SUM(F16,K16,M16))","v":""},{"$f":"IF(入力!P22<>\"\",IF(計算!N16-430000>0,計算!N16-430000,0),\"\")","v":""},{"$f":"IF(入力!Q22<>\"\",IF(計算!N16-430000>0,計算!N16-430000,0),\"\")","v":""},{"$f":"IF(N16=\"\",\"\",IF(AW16<>AW20,\"\",SUM(H16,L16,M16)))","v":""},{"$f":"IF(AND(D16=\"\",K16=\"\"),\"\",IF(AW16<>AW20,\"\",IF(OR(入力!G22>550000,AND(B16=\"65歳以上\",入力!H22>1250000),AND(B16<>\"65歳以上\",入力!H22>600000)),1,\"\")))","v":""},{"$f":"IF(N16=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$16=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O16=\"\",\"\",ROUNDDOWN($O16*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P22=\"\",\"\",ROUNDDOWN(入力!$J22*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P22=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B16=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($O16=\"\",\"\",ROUNDDOWN($O16*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P22=\"\",\"\",ROUNDDOWN(入力!$J22*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P22=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B16=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($P16=\"\",\"\",ROUNDDOWN($P16*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q22=\"\",\"\",ROUNDDOWN(入力!$J22*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q22=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$22=\"\",\"\",COUNTIF(AJ16:AU16,\"●\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>4,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>4,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>5,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>5,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>5,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>6,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>7,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>8,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>9,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>10,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22>11,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22>12,入力!M22<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=1,OR(入力!M22=\"\",入力!M22=2,入力!M22=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=1,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=2,OR(入力!M22=\"\",入力!M22=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$22>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L22=\"\",入力!M22=\"\"),AND(入力!L22=4,入力!M22=\"\"),AND(入力!L22=5,入力!M22=\"\"),AND(入力!L22=6,入力!M22=\"\"),AND(入力!L22=7,入力!M22=\"\"),AND(入力!L22=8,入力!M22=\"\"),AND(入力!L22=9,入力!M22=\"\"),AND(入力!L22=10,入力!M22=\"\"),AND(入力!L22=11,入力!M22=\"\"),AND(入力!L22=12,入力!M22=\"\"),AND(入力!L22=1,入力!M22=\"\"),AND(入力!L22=2,入力!M22=\"\"),AND(入力!L22=3,入力!M22=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ16=\"●\"),4,IF(AND(AK$20=1,AK16=\"●\"),5,IF(AND(AL$20=1,AL16=\"●\"),6,IF(AND(AM$20=1,AM16=\"●\"),7,IF(AND(AN$20=1,AN16=\"●\"),8,IF(AND(AO$20=1,AO16=\"●\"),9,IF(AND(AP$20=1,AP16=\"●\"),10,IF(AND(AQ$20=1,AQ16=\"●\"),11,IF(AND(AR$20=1,AR16=\"●\"),12,IF(AND(AS$20=1,AS16=\"●\"),1,IF(AND(AT$20=1,AT16=\"●\"),2,IF(AND(AU$20=1,AU16=\"●\"),3,\"\"))))))))))))","v":""},null,"介護分(均)",{"$f":"ROUND(ROUNDDOWN((IF(AJ$5=\"\",0,$AF4)+IF(AJ$7=\"\",0,$AF6)+IF(AJ$9=\"\",0,$AF8)+IF(AJ$11=\"\",0,$AF10)+IF(AJ$13=\"\",0,$AF12)+IF(AJ$15=\"\",0,$AF14)+IF(AJ$17=\"\",0,$AF16)+IF(AJ$19=\"\",0,$AF18)),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(ROUND(BL16,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$22=\"\",\"\",COUNTIF(AJ17:AU17,\"■\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>4,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>4,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>5,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>5,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>5,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>6,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>6,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>7,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>7,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>8,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>8,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>9,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>9,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>10,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>10,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>11,入力!M22<4)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22>11,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22>12,入力!M22<4)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22>12,入力!M22<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22=2,入力!M22=3)),AND(入力!L22=1,OR(入力!M22=\"\",入力!M22=2,入力!M22=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L22=\"\",OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=4,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=5,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=6,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=7,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=8,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=9,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=10,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=11,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=12,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=1,OR(入力!M22=\"\",入力!M22=3)),AND(入力!L22=2,OR(入力!M22=\"\",入力!M22=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$22=\"\",\"\",IF(AND(入力!$F$22>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$22<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L22=\"\",入力!M22=\"\"),AND(入力!L22=4,入力!M22=\"\"),AND(入力!L22=5,入力!M22=\"\"),AND(入力!L22=6,入力!M22=\"\"),AND(入力!L22=7,入力!M22=\"\"),AND(入力!L22=8,入力!M22=\"\"),AND(入力!L22=9,入力!M22=\"\"),AND(入力!L22=10,入力!M22=\"\"),AND(入力!L22=11,入力!M22=\"\"),AND(入力!L22=12,入力!M22=\"\"),AND(入力!L22=1,入力!M22=\"\"),AND(入力!L22=2,入力!M22=\"\"),AND(入力!L22=3,入力!M22=\"\")),\"■\",\"\"),\"\"))","v":""},null,null,null,"介護分(平)",{"$f":"ROUND(ROUNDDOWN(IF(AJ$21=\"\",0,$AG4),0)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDDOWN(ROUND(BL17,1),0)","v":0}]
[{"$f":"入力!E23","v":"８"},{"$f":"IF(入力!F23=\"\",\"\",IF(入力!F23<=DATE(税率・条件!C1+1953,1,1),\"65歳以上\",IF(入力!F23>DATE(税率・条件!C1+2012,4,1),\"未就学\",\"一般\")))","v":""},{"$f":"IF(D18=\"\",\"\",IF(入力!K23=\"該 当\",\"該当\",\"非該当\"))","v":""},{"$f":"IF(入力!G23=\"\",\"\",ROUNDDOWN(VLOOKUP(入力!G23,$B$24:$J$35,9,1)*IF(入力!K23=\"該 当\",0.3,1),0))","v":""},{"$f":"IF(D18=\"\",\"\",IF(OR(D18=\"\",K18=\"\"),0,IF(D18+K18<100000,0,IF(D18<100000,D18,100000)+IF(K18<100000,K18,100000)-100000)))","v":""},{"$f":"IF(D18=\"\",\"\",D18-E18)","v":""},{"$f":"IF(D18=\"\",\"\",IF(OR(D18=\"\",L18=\"\"),0,IF(D18+L18<100000,0,IF(D18<100000,D18,100000)+IF(L18<100000,L18,100000)-100000)))","v":""},{"$f":"IF(D18=\"\",\"\",D18-G18)","v":""},{"$f":"IF(入力!H23=\"\",\"\",IF(B18=\"65歳以上\",VLOOKUP(入力!H23,$B$48:$D$52,2,1),VLOOKUP(入力!H23,$B$40:$D$44,2,1)))","v":""},{"$f":"IF(I18=\"\",\"\",IF(B18=\"65歳以上\",VLOOKUP(入力!H23,$B$48:$D$52,3,1),VLOOKUP(入力!H23,$B$40:$D$44,3,1)))","v":""},{"$f":"IF(I18=\"\",\"\",IF(入力!H23*計算!I18/100-計算!J18<0,0,ROUNDDOWN(入力!H23*計算!I18/100-計算!J18,0)))","v":""},{"$f":"IF(K18=\"\",\"\",IF(B18=\"65歳以上\",IF(K18<税率・条件!$G$9,0,K18-税率・条件!$G$9),K18))","v":""},{"$f":"IF(入力!I23=\"\",\"\",入力!I23)","v":""},{"$f":"IF(入力!F23=\"\",\"\",SUM(F18,K18,M18))","v":""},{"$f":"IF(入力!P23<>\"\",IF(計算!N18-430000>0,計算!N18-430000,0),\"\")","v":""},{"$f":"IF(入力!Q23<>\"\",IF(計算!N18-430000>0,計算!N18-430000,0),\"\")","v":""},{"$f":"IF(N18=\"\",\"\",IF(AW18<>AW20,\"\",SUM(H18,L18,M18)))","v":""},{"$f":"IF(AND(D18=\"\",K18=\"\"),\"\",IF(AW18<>AW20,\"\",IF(OR(入力!G23>550000,AND(B18=\"65歳以上\",入力!H23>1250000),AND(B18<>\"65歳以上\",入力!H23>600000)),1,\"\")))","v":""},{"$f":"IF(N18=\"\",\"\",IF(AND(入力!$H$25<>\"\",入力!$C$19=\"全員申告済み\",$AW$18=$AW$20),\"該当\",\"\"))","v":""},{"$f":"IF($O18=\"\",\"\",ROUNDDOWN($O18*税率・条件!$C$4/100,0))","v":""},{"$f":"IF(入力!$P23=\"\",\"\",ROUNDDOWN(入力!$J23*税率・条件!$C$5/100,0))","v":""},{"$f":"IF(入力!$P23=\"\",\"\",ROUNDDOWN(税率・条件!$C$6*(100%-IF(B18=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($O18=\"\",\"\",ROUNDDOWN($O18*税率・条件!$C$9/100,0))","v":""},{"$f":"IF(入力!$P23=\"\",\"\",ROUNDDOWN(入力!$J23*税率・条件!$C$10/100,0))","v":""},{"$f":"IF(入力!$P23=\"\",\"\",ROUNDDOWN(税率・条件!$C$11*(100%-IF(B18=\"未就学\",税率・条件!$H$11,0%))*(100%-$M$34),0))","v":""},null,"",{"$f":"IF($P18=\"\",\"\",ROUNDDOWN($P18*税率・条件!$C$14/100,0))","v":""},{"$f":"IF(入力!$Q23=\"\",\"\",ROUNDDOWN(入力!$J23*税率・条件!$C$15/100,0))","v":""},{"$f":"IF(入力!$Q23=\"\",\"\",ROUNDDOWN(税率・条件!$C$16*(100%-$M$34),0))","v":""},null,"",{"$f":"IF(入力!$F$23=\"\",\"\",COUNTIF(AJ18:AU18,\"●\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AJ$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AJ$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>4,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>4,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AK$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AK$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>5,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>5,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>5,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AL$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AL$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>6,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AM$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AM$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>7,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AN$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AN$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>8,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AO$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AO$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>9,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AP$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AP$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>10,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AQ$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AQ$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23>11,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018,計算!AR$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2018-75,計算!AR$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23>12,入力!M23<4))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019,計算!AS$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019-75,計算!AS$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=1,OR(入力!M23=\"\",入力!M23=2,入力!M23=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019,計算!AT$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019-75,計算!AT$3+1,1),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=1,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=2,OR(入力!M23=\"\",入力!M23=3))),\"●\",\"\"),\"\")))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019,計算!AU$3+1,1),\"\",IF(入力!$F$23>=DATE(税率・条件!$C$1+2019-75,計算!AU$3+1,1),IF(OR(AND(入力!L23=\"\",入力!M23=\"\"),AND(入力!L23=4,入力!M23=\"\"),AND(入力!L23=5,入力!M23=\"\"),AND(入力!L23=6,入力!M23=\"\"),AND(入力!L23=7,入力!M23=\"\"),AND(入力!L23=8,入力!M23=\"\"),AND(入力!L23=9,入力!M23=\"\"),AND(入力!L23=10,入力!M23=\"\"),AND(入力!L23=11,入力!M23=\"\"),AND(入力!L23=12,入力!M23=\"\"),AND(入力!L23=1,入力!M23=\"\"),AND(入力!L23=2,入力!M23=\"\"),AND(入力!L23=3,入力!M23=\"\")),\"●\",\"\"),\"\")))","v":""},null,{"$f":"IF(AND(AJ$20=1,AJ18=\"●\"),4,IF(AND(AK$20=1,AK18=\"●\"),5,IF(AND(AL$20=1,AL18=\"●\"),6,IF(AND(AM$20=1,AM18=\"●\"),7,IF(AND(AN$20=1,AN18=\"●\"),8,IF(AND(AO$20=1,AO18=\"●\"),9,IF(AND(AP$20=1,AP18=\"●\"),10,IF(AND(AQ$20=1,AQ18=\"●\"),11,IF(AND(AR$20=1,AR18=\"●\"),12,IF(AND(AS$20=1,AS18=\"●\"),1,IF(AND(AT$20=1,AT18=\"●\"),2,IF(AND(AU$20=1,AU18=\"●\"),3,\"\"))))))))))))","v":""},null,"計(小数2位)",{"$f":"SUM(AZ14:AZ17)","v":0},{"$f":"SUM(BA14:BA17)","v":0},{"$f":"SUM(BB14:BB17)","v":0},{"$f":"SUM(BC14:BC17)","v":0},{"$f":"SUM(BD14:BD17)","v":0},{"$f":"SUM(BE14:BE17)","v":0},{"$f":"SUM(BF14:BF17)","v":0},{"$f":"SUM(BG14:BG17)","v":0},{"$f":"SUM(BH14:BH17)","v":0},{"$f":"SUM(BI14:BI17)","v":0},{"$f":"SUM(BJ14:BJ17)","v":0},{"$f":"SUM(BK14:BK17)","v":0},{"$f":"SUM(AZ18:BK18)","v":0},{"$f":"ROUNDDOWN(ROUND(BL18,1),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!$F$23=\"\",\"\",COUNTIF(AJ19:AU19,\"■\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AJ$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AJ$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>4,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>4,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AK$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AK$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>5,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>5,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>5,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AL$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AL$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>6,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>6,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AM$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AM$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>7,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>7,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AN$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AN$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>8,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>8,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AO$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AO$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>9,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>9,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AP$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AP$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>10,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>10,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AQ$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AQ$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>11,入力!M23<4)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23>11,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2018-65,計算!AR$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2018-40,計算!AR$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23>12,入力!M23<4)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23>12,入力!M23<4))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2019-65,計算!AS$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2019-40,計算!AS$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23=2,入力!M23=3)),AND(入力!L23=1,OR(入力!M23=\"\",入力!M23=2,入力!M23=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2019-65,計算!AT$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2019-40,計算!AT$3+1,1)),IF(OR(AND(入力!L23=\"\",OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=4,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=5,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=6,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=7,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=8,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=9,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=10,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=11,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=12,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=1,OR(入力!M23=\"\",入力!M23=3)),AND(入力!L23=2,OR(入力!M23=\"\",入力!M23=3))),\"■\",\"\"),\"\"))","v":""},{"$f":"IF(入力!$F$23=\"\",\"\",IF(AND(入力!$F$23>DATE(税率・条件!$C$1+2019-65,計算!AU$3+1,1),入力!$F$23<=DATE(税率・条件!$C$1+2019-40,計算!AU$3+1,1)),IF(OR(AND(入力!L23=\"\",入力!M23=\"\"),AND(入力!L23=4,入力!M23=\"\"),AND(入力!L23=5,入力!M23=\"\"),AND(入力!L23=6,入力!M23=\"\"),AND(入力!L23=7,入力!M23=\"\"),AND(入力!L23=8,入力!M23=\"\"),AND(入力!L23=9,入力!M23=\"\"),AND(入力!L23=10,入力!M23=\"\"),AND(入力!L23=11,入力!M23=\"\"),AND(入力!L23=12,入力!M23=\"\"),AND(入力!L23=1,入力!M23=\"\"),AND(入力!L23=2,入力!M23=\"\"),AND(入力!L23=3,入力!M23=\"\")),\"■\",\"\"),\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4:N18)","v":0},0,0,{"$f":"SUM(Q4:Q19)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ20:AU20)","v":0},{"$f":"IF(COUNTIF(AJ4:AJ19,\"●\")>0,1,\"\")","v":""},"","","","","","","","","","","",null,{"$f":"IF(AJ20=1,AJ3,IF(AK20=1,AK3,IF(AL20=1,AL3,IF(AM20=1,AM3,IF(AN20=1,AN3,IF(AO20=1,AO3,IF(AP20=1,AP3,IF(AQ20=1,AQ3,IF(AR20=1,AR3,IF(AS20=1,AS3,IF(AT20=1,AT3,IF(AU20=1,AU3,\"\"))))))))))))","v":""},null,"月割限度等考調整後"]
[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,{"$f":"SUM(AJ21:AU21)","v":0},{"$f":"IF(COUNTIF(AJ4:AJ19,\"■\")>0,1,\"\")","v":""},"","","","","","","","","","","",null,null,null,"医療分(所)",{"$f":"IF(AZ8>ROUND(税率・条件!$C$8/12,2),ROUND(税率・条件!$C$8/12,2)-SUM(AZ22:AZ24),AZ4)","v":0},{"$f":"IF(BA8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BA22:BA24),BA4)","v":0},{"$f":"IF(BB8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BB22:BB24),BB4)","v":0},{"$f":"IF(BC8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BC22:BC24),BC4)","v":0},{"$f":"IF(BD8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BD22:BD24),BD4)","v":0},{"$f":"IF(BE8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BE22:BE24),BE4)","v":0},{"$f":"IF(BF8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BF22:BF24),BF4)","v":0},{"$f":"IF(BG8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BG22:BG24),BG4)","v":0},{"$f":"IF(BH8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BH22:BH24),BH4)","v":0},{"$f":"IF(BI8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BI22:BI24),BI4)","v":0},{"$f":"IF(BJ8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BJ22:BJ24),BJ4)","v":0},{"$f":"IF(BK8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(税率・条件!$C$8/12,2)-SUM(BK22:BK24),BK4)","v":0},{"$f":"SUM(AZ21:BK21)","v":0},{"$f":"ROUND(BL21,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"月別加入被保険者数",{"$f":"IF(COUNTIF(AJ4:AJ19,\"●\")>0,COUNTIF(AJ4:AJ19,\"●\"),\"\")","v":""},{"$f":"IF(COUNTIF(AK4:AK19,\"●\")>0,COUNTIF(AK4:AK19,\"●\"),\"\")","v":""},"","","","","","","","","","",null,{"$f":"IF(AJ20=1,AJ22,IF(AK20=1,AK22,IF(AL20=1,AL22,IF(AM20=1,AM22,IF(AN20=1,AN22,IF(AO20=1,AO22,IF(AP20=1,AP22,IF(AQ20=1,AQ22,IF(AR20=1,AR22,IF(AS20=1,AS22,IF(AT20=1,AT22,IF(AU20=1,AU22,\"\"))))))))))))","v":""},null,"医療分(資)",{"$f":"IF(AZ8>ROUND(税率・条件!$C$8/12,2),ROUND(((ROUND(税率・条件!$C$8/12,2))-SUM(AZ23:AZ24))/(AZ8-SUM(AZ6:AZ7))*AZ5,2),AZ5)","v":0},{"$f":"IF(BA8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BA23:BA24))/(BA8-SUM(BA6:BA7))*BA5,2),BA5)","v":0},{"$f":"IF(BB8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BB23:BB24))/(BB8-SUM(BB6:BB7))*BB5,2),BB5)","v":0},{"$f":"IF(BC8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BC23:BC24))/(BC8-SUM(BC6:BC7))*BC5,2),BC5)","v":0},{"$f":"IF(BD8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BD23:BD24))/(BD8-SUM(BD6:BD7))*BD5,2),BD5)","v":0},{"$f":"IF(BE8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BE23:BE24))/(BE8-SUM(BE6:BE7))*BE5,2),BE5)","v":0},{"$f":"IF(BF8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BF23:BF24))/(BF8-SUM(BF6:BF7))*BF5,2),BF5)","v":0},{"$f":"IF(BG8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BG23:BG24))/(BG8-SUM(BG6:BG7))*BG5,2),BG5)","v":0},{"$f":"IF(BH8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BH23:BH24))/(BH8-SUM(BH6:BH7))*BH5,2),BH5)","v":0},{"$f":"IF(BI8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BI23:BI24))/(BI8-SUM(BI6:BI7))*BI5,2),BI5)","v":0},{"$f":"IF(BJ8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BJ23:BJ24))/(BJ8-SUM(BJ6:BJ7))*BJ5,2),BJ5)","v":0},{"$f":"IF(BK8>ROUNDDOWN(税率・条件!$C$8/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$8/12,2))-SUM(BK23:BK24))/(BK8-SUM(BK6:BK7))*BK5,2),BK5)","v":0},{"$f":"SUM(AZ22:BK22)","v":0},0]
[null,"給与所得控除の計算式",null,null,null,null,null,null,null,null,null,"軽減該当要件",null,null,null,{"$f":"\"令和\"&DBCS(税率・条件!C1)&\"年度　年税額\"","v":"令和５年度　年税額"},null,null,null,null,null,null,null,{"$f":"\"各個人保険税額計（令和\"&DBCS(税率・条件!C1)&\"年度税率&月割税額）\"","v":"各個人保険税額計（令和５年度税率&月割税額）"},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,"医療分(均)",{"$f":"AZ6","v":0},{"$f":"BA6","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM25-BM21-BM22-BM24","v":0},{"$f":"IF(ROUND(BL23,0)=BM23,\"\",\"←調整後数値\")","v":""}]
[null,"収入の範囲",{"$f":"X26","v":1},{"$f":"X27","v":"２"},{"$f":"X28","v":"３"},{"$f":"X29","v":"４"},{"$f":"X30","v":"５"},{"$f":"X31","v":"６"},{"$f":"X32","v":"７"},{"$f":"X33","v":"８"},null,"軽減判定人数",{"$f":"COUNT(Q4:Q19)","v":0},null,null,"医療分","所得割",{"$f":"BM21","v":0},null,null,{"$f":"IF(AND(R24>0,COUNTIF($Z$50:$AQ$50,\"該当\")>0),\"月割限度。調整前:\"&TEXT(ROUND(BM4,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,null,"年齢\n区分","保険税（調整後数値）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"医療分(平)",{"$f":"AZ7","v":0},{"$f":"BA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,{"$f":"IF(AND(入力!G16>=B25,入力!G16<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B25,入力!G17<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B25,入力!G18<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B25,入力!G19<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B25,入力!G20<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B25,入力!G21<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B25,入力!G22<B26),0,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B25,入力!G23<B26),0,\"\")","v":""},null,"被保険者数",{"$f":"IF(AW22=\"\",0,AW22)","v":0},null,null,null,"資産割",{"$f":"BM22","v":0},null,null,{"$f":"IF(AND(R25>0,COUNTIF($Z$50:$AQ$50,\"該当\")>0),\"月割限度。調整前:\"&TEXT(ROUND(BM5,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,null,null,"医療","後期","介護","計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計(小数2位)",{"$f":"SUM(AZ21:AZ24)","v":0},{"$f":"SUM(BA21:BA24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ25:BK25)","v":0},{"$f":"ROUND(BL25,0)","v":0}]
[null,551000,{"$f":"IF(AND(入力!G16>=B26,入力!G16<B27),入力!G16-550000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B26,入力!G17<B27),入力!G17-550000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B26,入力!G18<B27),入力!G18-550000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B26,入力!G19<B27),入力!G19-550000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B26,入力!G20<B27),入力!G20-550000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B26,入力!G21<B27),入力!G21-550000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B26,入力!G22<B27),入力!G22-550000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B26,入力!G23<B27),入力!G23-550000,\"\")","v":""},null,"給与所得者等数",{"$f":"COUNT(R4:R19)","v":0},null,null,null,"均等割",0,null,null,null,null,null,{"$f":"入力!E16","v":1},{"$f":"IF(B4=\"\",\"\",B4)","v":""},{"$f":"IF(AR41=\"\",\"\",AR41)","v":""},{"$f":"IF(AR55=\"\",\"\",AR55)","v":""},{"$f":"IF(AR69=\"\",\"\",AR69)","v":""},{"$f":"IF(SUM(Z26:AB26)>0,SUM(Z26:AB26),\"\")","v":""},null,null,"※平等割額は、主の国保加入の有無及び介護保険分該当・非該当に",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"後期分(所)",{"$f":"IF(AZ13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(AZ27:AZ29),AZ9)","v":0},{"$f":"IF(BA13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BA27:BA29),BA9)","v":0},{"$f":"IF(BB13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BB27:BB29),BB9)","v":0},{"$f":"IF(BC13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BC27:BC29),BC9)","v":0},{"$f":"IF(BD13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BD27:BD29),BD9)","v":0},{"$f":"IF(BE13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BE27:BE29),BE9)","v":0},{"$f":"IF(BF13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BF27:BF29),BF9)","v":0},{"$f":"IF(BG13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BG27:BG29),BG9)","v":0},{"$f":"IF(BH13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BH27:BH29),BH9)","v":0},{"$f":"IF(BI13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BI27:BI29),BI9)","v":0},{"$f":"IF(BJ13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BJ27:BJ29),BJ9)","v":0},{"$f":"IF(BK13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(税率・条件!$C$13/12,2)-SUM(BK27:BK29),BK9)","v":0},{"$f":"SUM(AZ26:BK26)","v":0},0]
[null,1619000,{"$f":"IF(AND(入力!G16>=B27,入力!G16<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B27,入力!G17<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B27,入力!G18<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B27,入力!G19<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B27,入力!G20<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B27,入力!G21<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B27,入力!G22<B28),1069000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B27,入力!G23<B28),1069000,\"\")","v":""},null,"7割軽減",{"$f":"IF(M25=0,\"\",税率・条件!F5+IF(R20=0,0,(R20-1)*100000))","v":""},null,null,null,"平等割",0,null,null,null,null,null,{"$f":"入力!E17","v":"２"},{"$f":"IF(B6=\"\",\"\",B6)","v":""},{"$f":"IF(AR42=\"\",\"\",AR42)","v":""},{"$f":"IF(AR56=\"\",\"\",AR56)","v":""},{"$f":"IF(AR70=\"\",\"\",AR70)","v":""},{"$f":"IF(SUM(Z27:AB27)>0,SUM(Z27:AB27),\"\")","v":""},null,null,"　関わらず世帯主に計上しています。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"後期分(資)",{"$f":"IF(AZ13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(AZ28:AZ29))/(AZ13-SUM(AZ11:AZ12))*AZ10,2),AZ10)","v":0},{"$f":"IF(BA13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BA28:BA29))/(BA13-SUM(BA11:BA12))*BA10,2),BA10)","v":0},{"$f":"IF(BB13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BB28:BB29))/(BB13-SUM(BB11:BB12))*BB10,2),BB10)","v":0},{"$f":"IF(BC13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BC28:BC29))/(BC13-SUM(BC11:BC12))*BC10,2),BC10)","v":0},{"$f":"IF(BD13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BD28:BD29))/(BD13-SUM(BD11:BD12))*BD10,2),BD10)","v":0},{"$f":"IF(BE13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BE28:BE29))/(BE13-SUM(BE11:BE12))*BE10,2),BE10)","v":0},{"$f":"IF(BF13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BF28:BF29))/(BF13-SUM(BF11:BF12))*BF10,2),BF10)","v":0},{"$f":"IF(BG13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BG28:BG29))/(BG13-SUM(BG11:BG12))*BG10,2),BG10)","v":0},{"$f":"IF(BH13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BH28:BH29))/(BH13-SUM(BH11:BH12))*BH10,2),BH10)","v":0},{"$f":"IF(BI13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BI28:BI29))/(BI13-SUM(BI11:BI12))*BI10,2),BI10)","v":0},{"$f":"IF(BJ13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BJ28:BJ29))/(BJ13-SUM(BJ11:BJ12))*BJ10,2),BJ10)","v":0},{"$f":"IF(BK13>ROUNDDOWN(税率・条件!$C$13/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$13/12,2))-SUM(BK28:BK29))/(BK13-SUM(BK11:BK12))*BK10,2),BK10)","v":0},0,0]
[null,1620000,{"$f":"IF(AND(入力!G16>=B28,入力!G16<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B28,入力!G17<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B28,入力!G18<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B28,入力!G19<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B28,入力!G20<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B28,入力!G21<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B28,入力!G22<B29),1070000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B28,入力!G23<B29),1070000,\"\")","v":""},null,"5割軽減",{"$f":"IF(M25=0,\"\",税率・条件!F6+IF(M26=0,0,(M26-1)*100000)+税率・条件!G6*M25)","v":""},null,null,null,"計",{"$f":"ROUNDDOWN(SUM(R24:T27),-2)","v":0},null,null,null,null,null,{"$f":"入力!E18","v":"３"},{"$f":"IF(B8=\"\",\"\",B8)","v":""},"","","","",null,null,"　なお、擬主もしくは主が介護非該当なのに平等割のみかかる場合、",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"後期分(均)",{"$f":"AZ11","v":0},{"$f":"BA11","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM30-BM26-BM27-BM29","v":0},{"$f":"IF(ROUND(BL28,0)=BM28,\"\",\"←調整後数値\")","v":""}]
[null,1622000,{"$f":"IF(AND(入力!G16>=B29,入力!G16<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B29,入力!G17<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B29,入力!G18<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B29,入力!G19<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B29,入力!G20<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B29,入力!G21<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B29,入力!G22<B30),1072000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B29,入力!G23<B30),1072000,\"\")","v":""},null,"2割軽減",{"$f":"IF(M25=0,\"\",税率・条件!F7+IF(M26=0,0,(M26-1)*100000)+税率・条件!G7*M25)","v":""},null,null,"支援金","所得割",{"$f":"BM26","v":0},null,null,{"$f":"IF(AND(R29>0,COUNTIF($Z$64:$AQ$64,\"該当\")>0),\"月割限度。調整前:\"&TEXT(ROUND(BM9,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,{"$f":"入力!E19","v":"４"},{"$f":"IF(B10=\"\",\"\",B10)","v":""},"","","","",null,null,"　該当部分が網掛けとなります。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"後期分(平)",{"$f":"AZ12","v":0},{"$f":"BA12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1624000,{"$f":"IF(AND(入力!G16>=B30,入力!G16<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B30,入力!G17<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B30,入力!G18<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B30,入力!G19<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B30,入力!G20<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B30,入力!G21<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B30,入力!G22<B31),1074000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B30,入力!G23<B31),1074000,\"\")","v":""},null,null,null,null,null,null,"資産割",{"$f":"BM27","v":0},null,null,{"$f":"IF(AND(R30>0,COUNTA($Z$78:$AQ$78)>0),\"月割限度。調整前:\"&TEXT(ROUND(BM10,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,{"$f":"入力!E20","v":"５"},{"$f":"IF(B12=\"\",\"\",B12)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計(小数2位)",{"$f":"SUM(AZ26:AZ29)","v":0},{"$f":"SUM(BA26:BA29)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ30:BK30)","v":0},{"$f":"ROUND(BL30,0)","v":0}]
[null,1628000,{"$f":"IF(AND(入力!G16>=B31,入力!G16<B32),ROUNDDOWN(入力!G16/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B31,入力!G17<B32),ROUNDDOWN(入力!G17/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B31,入力!G18<B32),ROUNDDOWN(入力!G18/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B31,入力!G19<B32),ROUNDDOWN(入力!G19/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B31,入力!G20<B32),ROUNDDOWN(入力!G20/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B31,入力!G21<B32),ROUNDDOWN(入力!G21/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B31,入力!G22<B32),ROUNDDOWN(入力!G22/4,-3)*4*0.6+100000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B31,入力!G23<B32),ROUNDDOWN(入力!G23/4,-3)*4*0.6+100000,\"\")","v":""},null,"軽減判定\n所得合計",{"$f":"SUM(Q4:Q19)","v":0},null,null,null,"均等割",0,null,null,null,null,null,{"$f":"入力!E21","v":"６"},{"$f":"IF(B14=\"\",\"\",B14)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"介護分(所)",{"$f":"IF(AZ18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(AZ32:AZ34),AZ14)","v":0},{"$f":"IF(BA18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BA32:BA34),BA14)","v":0},{"$f":"IF(BB18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BB32:BB34),BB14)","v":0},{"$f":"IF(BC18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BC32:BC34),BC14)","v":0},{"$f":"IF(BD18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BD32:BD34),BD14)","v":0},{"$f":"IF(BE18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BE32:BE34),BE14)","v":0},{"$f":"IF(BF18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BF32:BF34),BF14)","v":0},{"$f":"IF(BG18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BG32:BG34),BG14)","v":0},{"$f":"IF(BH18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BH32:BH34),BH14)","v":0},{"$f":"IF(BI18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BI32:BI34),BI14)","v":0},{"$f":"IF(BJ18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BJ32:BJ34),BJ14)","v":0},{"$f":"IF(BK18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(税率・条件!$C$18/12,2)-SUM(BK32:BK34),BK14)","v":0},{"$f":"SUM(AZ31:BK31)","v":0},0]
[null,1800000,{"$f":"IF(AND(入力!G16>=B32,入力!G16<B33),ROUNDDOWN(入力!G16/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B32,入力!G17<B33),ROUNDDOWN(入力!G17/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B32,入力!G18<B33),ROUNDDOWN(入力!G18/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B32,入力!G19<B33),ROUNDDOWN(入力!G19/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B32,入力!G20<B33),ROUNDDOWN(入力!G20/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B32,入力!G21<B33),ROUNDDOWN(入力!G21/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B32,入力!G22<B33),ROUNDDOWN(入力!G22/4,-3)*4*0.7-80000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B32,入力!G23<B33),ROUNDDOWN(入力!G23/4,-3)*4*0.7-80000,\"\")","v":""},null,null,null,null,null,null,"平等割",0,null,null,null,null,null,{"$f":"入力!E22","v":"７"},{"$f":"IF(B16=\"\",\"\",B16)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"介護分(資)",{"$f":"IF(AZ18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(AZ33:AZ34))/(AZ18-SUM(AZ16:AZ17))*AZ15,2),AZ15)","v":0},{"$f":"IF(BA18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BA33:BA34))/(BA18-SUM(BA16:BA17))*BA15,2),BA15)","v":0},{"$f":"IF(BB18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BB33:BB34))/(BB18-SUM(BB16:BB17))*BB15,2),BB15)","v":0},{"$f":"IF(BC18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BC33:BC34))/(BC18-SUM(BC16:BC17))*BC15,2),BC15)","v":0},{"$f":"IF(BD18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BD33:BD34))/(BD18-SUM(BD16:BD17))*BD15,2),BD15)","v":0},{"$f":"IF(BE18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BE33:BE34))/(BE18-SUM(BE16:BE17))*BE15,2),BE15)","v":0},{"$f":"IF(BF18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BF33:BF34))/(BF18-SUM(BF16:BF17))*BF15,2),BF15)","v":0},{"$f":"IF(BG18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BG33:BG34))/(BG18-SUM(BG16:BG17))*BG15,2),BG15)","v":0},{"$f":"IF(BH18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BH33:BH34))/(BH18-SUM(BH16:BH17))*BH15,2),BH15)","v":0},{"$f":"IF(BI18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BI33:BI34))/(BI18-SUM(BI16:BI17))*BI15,2),BI15)","v":0},{"$f":"IF(BJ18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BJ33:BJ34))/(BJ18-SUM(BJ16:BJ17))*BJ15,2),BJ15)","v":0},{"$f":"IF(BK18>ROUNDDOWN(税率・条件!$C$18/12,2),ROUNDDOWN(((ROUNDDOWN(税率・条件!$C$18/12,2))-SUM(BK33:BK34))/(BK18-SUM(BK16:BK17))*BK15,2),BK15)","v":0},0,0]
[null,3600000,{"$f":"IF(AND(入力!G16>=B33,入力!G16<B34),ROUNDDOWN(入力!G16/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B33,入力!G17<B34),ROUNDDOWN(入力!G17/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B33,入力!G18<B34),ROUNDDOWN(入力!G18/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B33,入力!G19<B34),ROUNDDOWN(入力!G19/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B33,入力!G20<B34),ROUNDDOWN(入力!G20/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B33,入力!G21<B34),ROUNDDOWN(入力!G21/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B33,入力!G22<B34),ROUNDDOWN(入力!G22/4,-3)*4*0.8-440000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B33,入力!G23<B34),ROUNDDOWN(入力!G23/4,-3)*4*0.8-440000,\"\")","v":""},null,"申告区分",{"$f":"IF(入力!C19=\"全員申告済み\",\"申告有\",\"未申告\")","v":"未申告"},null,null,null,"計",{"$f":"ROUNDDOWN(SUM(R29:T32),-2)","v":0},null,null,null,null,null,{"$f":"入力!E23","v":"８"},{"$f":"IF(B18=\"\",\"\",B18)","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"介護分(均)",{"$f":"AZ16","v":0},{"$f":"BA16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM35-BM31-BM32-BM34","v":0},{"$f":"IF(ROUND(BL33,0)=BM33,\"\",\"←調整後数値\")","v":""}]
[null,6600000,{"$f":"IF(AND(入力!G16>=B34,入力!G16<B35),入力!G16*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G17>=B34,入力!G17<B35),入力!G17*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G18>=B34,入力!G18<B35),入力!G18*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G19>=B34,入力!G19<B35),入力!G19*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G20>=B34,入力!G20<B35),入力!G20*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G21>=B34,入力!G21<B35),入力!G21*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G22>=B34,入力!G22<B35),入力!G22*0.9-1100000,\"\")","v":""},{"$f":"IF(AND(入力!G23>=B34,入力!G23<B35),入力!G23*0.9-1100000,\"\")","v":""},null,"適用軽減率",{"$f":"IF(M35<>\"\",M35,IF(M33=\"未申告\",0%,IF(M31<=M27,70%,IF(M31<=M28,50%,IF(M31<=M29,20%,0%)))))","v":0},null,null,"介　護","所得割",{"$f":"BM31","v":0},null,null,{"$f":"IF(AND(R34>0,COUNTIF($Z$78:$AQ$78,\"該当\")>0),\"月割限度。調整前:\"&TEXT(ROUND(BM14,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,null,null,{"$f":"SUM(Z26:Z33)","v":0},{"$f":"SUM(AA26:AA33)","v":0},{"$f":"SUM(AB26:AB33)","v":0},{"$f":"SUM(AC26:AC33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"介護分(平)",{"$f":"AZ17","v":0},{"$f":"BA17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,8500000,{"$f":"IF(入力!G16>=B35,入力!G16-1950000,\"\")","v":""},{"$f":"IF(入力!G17>=B35,入力!G17-1950000,\"\")","v":""},{"$f":"IF(入力!G18>=B35,入力!G18-1950000,\"\")","v":""},{"$f":"IF(入力!G19>=B35,入力!G19-1950000,\"\")","v":""},{"$f":"IF(入力!G20>=B35,入力!G20-1950000,\"\")","v":""},{"$f":"IF(入力!G21>=B35,入力!G21-1950000,\"\")","v":""},{"$f":"IF(入力!G22>=B35,入力!G22-1950000,\"\")","v":""},{"$f":"IF(入力!G23>=B35,入力!G23-1950000,\"\")","v":""},null,"強制軽減適用",null,null,null,null,"資産割",{"$f":"BM32","v":0},null,null,{"$f":"IF(AND(R35>0,COUNTIF($Z$78:$AQ$78,\"該当\")>0),\"月割限度。調整前:\"&TEXT(ROUND(BM15,0),\"#,##0\"&\"円\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計(小数2位)",{"$f":"SUM(AZ31:AZ34)","v":0},{"$f":"SUM(BA31:BA34)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ35:BK35)","v":0},{"$f":"ROUND(BL35,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"均等割",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"↑年税額の数字"]
[null,"※公的年金以外の合計所得が1,000万円以下の場合で計算",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"平等割",0]
[null,"65歳未満",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"ROUNDDOWN(SUM(R34:T37),-2)","v":0},null,null,null,null,null,{"$f":"\"医療分各個人月別計（令和\"&DBCS(税率・条件!C1)&\"年度税率）\"","v":"医療分各個人月別計（令和５年度税率）"},null,null,null,null,null,"※主は未加入だが、平等割のみ計上している場合、網掛けとなります。"]
[null,"収入の範囲","率","控除額",null,null,null,null,null,null,null,null,null,null,null,"年　税　額",null,{"$f":"R28+R33+R38","v":0},null,null,null,null,null,null,"年齢\n区分","保険税（調整後数値）"]
[null,1,100,600000,null,null,null,null,null,null,null,null,null,null,null,"※加入期間に合わせ計算しています。",null,null,null,null,null,null,null,null,null,"４月","５月","６月","７月","８月","９月","１０月","１１月","１２月","１月",null,null,"２月",null,null,"３月",null,null,"計"]
[null,1300000,75,275000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(U24<>\"\",U25<>\"\",U29<>\"\",U30<>\"\",U34<>\"\",U35<>\"\"),\"注意：所得割及び資産割欄の右に「月割限度。」と表示されている場合、月割り限度額を超えた月が存在しており、上限額を超えた部分を所得割と資産割の算出額を再按分し調整を行った後の額となっております。\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"X26","v":1},"",{"$f":"IF(AZ46=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ45+AZ46,AZ45*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ46),0))","v":""},{"$f":"IF(BA46=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA45+BA46,BA45*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA46),0))","v":""},{"$f":"IF(BB46=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB45+BB46,BB45*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB46),0))","v":""},{"$f":"IF(BC46=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC45+BC46,BC45*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC46),0))","v":""},{"$f":"IF(BD46=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD45+BD46,BD45*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD46),0))","v":""},{"$f":"IF(BE46=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE45+BE46,BE45*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE46),0))","v":""},{"$f":"IF(BF46=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF45+BF46,BF45*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF46),0))","v":""},{"$f":"IF(BG46=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG45+BG46,BG45*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG46),0))","v":""},{"$f":"IF(BH46=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH45+BH46,BH45*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH46),0))","v":""},{"$f":"IF(BI46=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI45+BI46,BI45*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI46),0))","v":""},null,null,{"$f":"IF(BJ46=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ45+BJ46,BJ45*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ46),0))","v":""},null,null,{"$f":"IF(BK46=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK45+BK46,BK45*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK46),0))","v":""},null,null,{"$f":"IF(X4=\"\",\"\",SUM(Z41:AQ41))","v":""}]
[null,4100000,85,685000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X27","v":"２"},"",{"$f":"IF(AZ48=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ47+AZ48,AZ47*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ48),0))","v":""},{"$f":"IF(BA48=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA47+BA48,BA47*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA48),0))","v":""},{"$f":"IF(BB48=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB47+BB48,BB47*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB48),0))","v":""},{"$f":"IF(BC48=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC47+BC48,BC47*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC48),0))","v":""},{"$f":"IF(BD48=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD47+BD48,BD47*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD48),0))","v":""},{"$f":"IF(BE48=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE47+BE48,BE47*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE48),0))","v":""},{"$f":"IF(BF48=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF47+BF48,BF47*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF48),0))","v":""},{"$f":"IF(BG48=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG47+BG48,BG47*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG48),0))","v":""},{"$f":"IF(BH48=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH47+BH48,BH47*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH48),0))","v":""},{"$f":"IF(BI48=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI47+BI48,BI47*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI48),0))","v":""},null,null,{"$f":"IF(BJ48=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ47+BJ48,BJ47*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ48),0))","v":""},null,null,{"$f":"IF(BK48=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK47+BK48,BK47*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK48),0))","v":""},null,null,{"$f":"IF(X6=\"\",\"\",SUM(Z42:AQ42))","v":""},null,null,null,null,null,null,"※個人単位：月割り限度額等計算"]
[null,7700000,95,1455000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３","",{"$f":"IF(AZ50=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ49+AZ50,AZ49*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ50),0))","v":""},{"$f":"IF(BA50=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA49+BA50,BA49*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA50),0))","v":""},{"$f":"IF(BB50=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB49+BB50,BB49*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB50),0))","v":""},{"$f":"IF(BC50=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC49+BC50,BC49*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC50),0))","v":""},{"$f":"IF(BD50=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD49+BD50,BD49*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD50),0))","v":""},{"$f":"IF(BE50=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE49+BE50,BE49*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE50),0))","v":""},{"$f":"IF(BF50=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF49+BF50,BF49*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF50),0))","v":""},{"$f":"IF(BG50=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG49+BG50,BG49*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG50),0))","v":""},{"$f":"IF(BH50=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH49+BH50,BH49*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH50),0))","v":""},{"$f":"IF(BI50=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI49+BI50,BI49*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI50),0))","v":""},null,null,{"$f":"IF(BJ50=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ49+BJ50,BJ49*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ50),0))","v":""},null,null,{"$f":"IF(BK50=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK49+BK50,BK49*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK50),0))","v":""},null,null,{"$f":"IF(X8=\"\",\"\",SUM(Z43:AQ43))","v":""},null,null,null,null,null,null,null,"医療税額（月割分で計算。端数処理前）"]
[null,10000001,100,1955000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４","",{"$f":"IF(AZ52=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ51+AZ52,AZ51*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ52),0))","v":""},{"$f":"IF(BA52=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA51+BA52,BA51*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA52),0))","v":""},{"$f":"IF(BB52=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB51+BB52,BB51*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB52),0))","v":""},{"$f":"IF(BC52=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC51+BC52,BC51*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC52),0))","v":""},{"$f":"IF(BD52=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD51+BD52,BD51*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD52),0))","v":""},{"$f":"IF(BE52=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE51+BE52,BE51*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE52),0))","v":""},{"$f":"IF(BF52=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF51+BF52,BF51*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF52),0))","v":""},{"$f":"IF(BG52=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG51+BG52,BG51*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG52),0))","v":""},{"$f":"IF(BH52=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH51+BH52,BH51*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH52),0))","v":""},{"$f":"IF(BI52=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI51+BI52,BI51*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI52),0))","v":""},null,null,{"$f":"IF(BJ52=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ51+BJ52,BJ51*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ52),0))","v":""},null,null,{"$f":"IF(BK52=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK51+BK52,BK51*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK52),0))","v":""},null,null,{"$f":"IF(X10=\"\",\"\",SUM(Z44:AQ44))","v":""},null,null,null,null,null,null,null,4,5,6,7,8,9,10,11,12,1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５","",{"$f":"IF(AZ54=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ53+AZ54,AZ53*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ54),0))","v":""},{"$f":"IF(BA54=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA53+BA54,BA53*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA54),0))","v":""},{"$f":"IF(BB54=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB53+BB54,BB53*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB54),0))","v":""},{"$f":"IF(BC54=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC53+BC54,BC53*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC54),0))","v":""},{"$f":"IF(BD54=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD53+BD54,BD53*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD54),0))","v":""},{"$f":"IF(BE54=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE53+BE54,BE53*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE54),0))","v":""},{"$f":"IF(BF54=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF53+BF54,BF53*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF54),0))","v":""},{"$f":"IF(BG54=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG53+BG54,BG53*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG54),0))","v":""},{"$f":"IF(BH54=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH53+BH54,BH53*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH54),0))","v":""},{"$f":"IF(BI54=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI53+BI54,BI53*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI54),0))","v":""},null,null,{"$f":"IF(BJ54=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ53+BJ54,BJ53*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ54),0))","v":""},null,null,{"$f":"IF(BK54=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK53+BK54,BK53*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK54),0))","v":""},null,null,{"$f":"IF(X12=\"\",\"\",SUM(Z45:AQ45))","v":""},null,null,null,null,null,null,"１応能",{"$f":"IF(AND(AJ4=\"\",AJ20=1),0,IF(AJ4=\"\",\"\",ROUND((SUM($T4:$U5)/12),0)))","v":""},"","","","","","","","","","",""]
[null,"65歳以上",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６","",{"$f":"IF(AZ56=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ55+AZ56,AZ55*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ56),0))","v":""},{"$f":"IF(BA56=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA55+BA56,BA55*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA56),0))","v":""},{"$f":"IF(BB56=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB55+BB56,BB55*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB56),0))","v":""},{"$f":"IF(BC56=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC55+BC56,BC55*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC56),0))","v":""},{"$f":"IF(BD56=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD55+BD56,BD55*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD56),0))","v":""},{"$f":"IF(BE56=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE55+BE56,BE55*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE56),0))","v":""},{"$f":"IF(BF56=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF55+BF56,BF55*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF56),0))","v":""},{"$f":"IF(BG56=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG55+BG56,BG55*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG56),0))","v":""},{"$f":"IF(BH56=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH55+BH56,BH55*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH56),0))","v":""},{"$f":"IF(BI56=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI55+BI56,BI55*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI56),0))","v":""},null,null,{"$f":"IF(BJ56=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ55+BJ56,BJ55*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ56),0))","v":""},null,null,{"$f":"IF(BK56=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK55+BK56,BK55*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK56),0))","v":""},null,null,{"$f":"IF(X14=\"\",\"\",SUM(Z46:AQ46))","v":""},null,null,null,null,null,null,"１応益",{"$f":"IF(AJ4=\"\",IF(AJ20=\"\",\"\",ROUND(SUM($W4:$W5)/12,0)),ROUND(SUM($V4:$W5)/12,0))","v":""},"","","","","","","","","","",""]
[null,"収入の範囲","率","控除額",null,null,null,null,null,null,null,{"$f":"IF(OR(AW20=\"\",M33<>\"申告有\"),\"\",IF(AI20=IF(AU20=1,AU3+12,IF(AT20=1,AT3+12,IF(AS20=1,AS3+12,IF(AR20=1,AR3,IF(AQ20=1,AQ3,IF(AP20=1,AP3,IF(AO20=1,AO3,IF(AN20=1,AN3,IF(AM20=1,AM3,IF(AL20=1,AL3,IF(AK20=1,AK3,IF(AJ20=1,AJ3,\"\"))))))))))))-IF(AW20<4,AW20+12,AW20)+1,\"\",\"※ 注意！！！\"&CHAR(10)&\"年度途中で中抜け期間があります。再加入時の軽減率が異なる場合があります。\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,"７","",{"$f":"IF(AZ58=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ57+AZ58,AZ57*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ58),0))","v":""},{"$f":"IF(BA58=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA57+BA58,BA57*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA58),0))","v":""},{"$f":"IF(BB58=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB57+BB58,BB57*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB58),0))","v":""},{"$f":"IF(BC58=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC57+BC58,BC57*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC58),0))","v":""},{"$f":"IF(BD58=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD57+BD58,BD57*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD58),0))","v":""},{"$f":"IF(BE58=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE57+BE58,BE57*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE58),0))","v":""},{"$f":"IF(BF58=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF57+BF58,BF57*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF58),0))","v":""},{"$f":"IF(BG58=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG57+BG58,BG57*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG58),0))","v":""},{"$f":"IF(BH58=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH57+BH58,BH57*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH58),0))","v":""},{"$f":"IF(BI58=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI57+BI58,BI57*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI58),0))","v":""},null,null,{"$f":"IF(BJ58=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ57+BJ58,BJ57*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ58),0))","v":""},null,null,{"$f":"IF(BK58=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK57+BK58,BK57*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK58),0))","v":""},null,null,{"$f":"IF(X16=\"\",\"\",SUM(Z47:AQ47))","v":""},null,null,null,null,null,null,"２応能",{"$f":"IF(AJ6=\"\",\"\",ROUND((SUM($T6:$U7)/12),0))","v":""},"","","","","","","","","","",""]
[null,1,100,1100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８","",{"$f":"IF(AZ60=\"\",\"\",ROUND(IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),AZ59+AZ60,AZ59*(((税率・条件!$C$8/12)-AZ$62)/AZ$61)+AZ60),0))","v":""},{"$f":"IF(BA60=\"\",\"\",ROUND(IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),BA59+BA60,BA59*(((税率・条件!$C$8/12)-BA$62)/BA$61)+BA60),0))","v":""},{"$f":"IF(BB60=\"\",\"\",ROUND(IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),BB59+BB60,BB59*(((税率・条件!$C$8/12)-BB$62)/BB$61)+BB60),0))","v":""},{"$f":"IF(BC60=\"\",\"\",ROUND(IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),BC59+BC60,BC59*(((税率・条件!$C$8/12)-BC$62)/BC$61)+BC60),0))","v":""},{"$f":"IF(BD60=\"\",\"\",ROUND(IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),BD59+BD60,BD59*(((税率・条件!$C$8/12)-BD$62)/BD$61)+BD60),0))","v":""},{"$f":"IF(BE60=\"\",\"\",ROUND(IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),BE59+BE60,BE59*(((税率・条件!$C$8/12)-BE$62)/BE$61)+BE60),0))","v":""},{"$f":"IF(BF60=\"\",\"\",ROUND(IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),BF59+BF60,BF59*(((税率・条件!$C$8/12)-BF$62)/BF$61)+BF60),0))","v":""},{"$f":"IF(BG60=\"\",\"\",ROUND(IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),BG59+BG60,BG59*(((税率・条件!$C$8/12)-BG$62)/BG$61)+BG60),0))","v":""},{"$f":"IF(BH60=\"\",\"\",ROUND(IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),BH59+BH60,BH59*(((税率・条件!$C$8/12)-BH$62)/BH$61)+BH60),0))","v":""},{"$f":"IF(BI60=\"\",\"\",ROUND(IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),BI59+BI60,BI59*(((税率・条件!$C$8/12)-BI$62)/BI$61)+BI60),0))","v":""},null,null,{"$f":"IF(BJ60=\"\",\"\",ROUND(IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),BJ59+BJ60,BJ59*(((税率・条件!$C$8/12)-BJ$62)/BJ$61)+BJ60),0))","v":""},null,null,{"$f":"IF(BK60=\"\",\"\",ROUND(IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),BK59+BK60,BK59*(((税率・条件!$C$8/12)-BK$62)/BK$61)+BK60),0))","v":""},null,null,{"$f":"IF(X18=\"\",\"\",SUM(Z48:AQ48))","v":""},null,null,null,null,null,null,"２応益",{"$f":"IF(AJ6=\"\",\"\",ROUND(SUM($V6:$W7)/12,0))","v":""},"","","","","","","","","","",""]
[null,3300000,75,275000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小　計",null,{"$f":"SUM(Z41:Z48)","v":0},{"$f":"SUM(AA41:AA48)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AI41:AK48)","v":0},null,null,{"$f":"SUM(AL41:AN48)","v":0},null,null,{"$f":"SUM(AO41:AQ48)","v":0},null,null,{"$f":"SUM(AR41:AT48)","v":0},null,null,null,null,null,null,"３応能",{"$f":"IF(AJ8=\"\",\"\",ROUND((SUM($T8:$U9)/12),0))","v":""},"","","","","","","","","","",""]
[null,4100000,85,685000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"月割り限度額適用",{"$f":"IF(AZ$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BA$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BB$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BC$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BD$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BE$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BF$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BG$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BH$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BI$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BJ$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BK$63<ROUNDDOWN(税率・条件!$C$8/12,0),\"\",\"該当\")","v":""},null,null,null,null,null,null,null,null,null,"３応益",{"$f":"IF(AJ8=\"\",\"\",ROUND(SUM($V8:$W9)/12,0))","v":""},"","","","","","","","","","",""]
[null,7700000,95,1455000,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,null,null,null,null,null,null,null,null,null,null,null,"４応能",{"$f":"IF(AJ10=\"\",\"\",ROUND((SUM($T10:$U11)/12),0))","v":""},"","","","","","","","","","",""]
[null,10000001,100,1955000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"支援分各個人月別計（令和\"&DBCS(税率・条件!C1)&\"年度税率）\"","v":"支援分各個人月別計（令和５年度税率）"},null,null,null,null,null,"※主は未加入だが、平等割のみ計上している場合、網掛けとなります。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４応益",{"$f":"IF(AJ10=\"\",\"\",ROUND(SUM($V10:$W11)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年齢\n区分","保険税（調整後数値）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５応能",{"$f":"IF(AJ12=\"\",\"\",ROUND((SUM($T12:$U13)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(入力!C25=\"軽減なし\",\"\",\"平等割は\"&入力!C25&\"で計算してます。\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"４月","５月","６月","７月","８月","９月","１０月","１１月","１２月","１月",null,null,"２月",null,null,"３月",null,null,"計",null,null,null,null,null,null,"５応益",{"$f":"IF(AJ12=\"\",\"\",ROUND(SUM($V12:$W13)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X41","v":1},"",{"$f":"IF(AZ69=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ68+AZ69,AZ68*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ69),0))","v":""},{"$f":"IF(BA69=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA68+BA69,BA68*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA69),0))","v":""},{"$f":"IF(BB69=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB68+BB69,BB68*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB69),0))","v":""},{"$f":"IF(BC69=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC68+BC69,BC68*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC69),0))","v":""},{"$f":"IF(BD69=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD68+BD69,BD68*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD69),0))","v":""},{"$f":"IF(BE69=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE68+BE69,BE68*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE69),0))","v":""},{"$f":"IF(BF69=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF68+BF69,BF68*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF69),0))","v":""},{"$f":"IF(BG69=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG68+BG69,BG68*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG69),0))","v":""},{"$f":"IF(BH69=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH68+BH69,BH68*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH69),0))","v":""},{"$f":"IF(BI69=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI68+BI69,BI68*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI69),0))","v":""},null,null,{"$f":"IF(BJ69=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ68+BJ69,BJ68*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ69),0))","v":""},null,null,{"$f":"IF(BK69=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK68+BK69,BK68*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK69),0))","v":""},null,null,{"$f":"IF(AC4=\"\",\"\",SUM(Z55:AQ55))","v":""},null,null,null,null,null,null,"６応能",{"$f":"IF(AJ14=\"\",\"\",ROUND((SUM($T14:$U15)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"２","",{"$f":"IF(AZ71=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ70+AZ71,AZ70*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ71),0))","v":""},{"$f":"IF(BA71=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA70+BA71,BA70*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA71),0))","v":""},{"$f":"IF(BB71=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB70+BB71,BB70*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB71),0))","v":""},{"$f":"IF(BC71=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC70+BC71,BC70*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC71),0))","v":""},{"$f":"IF(BD71=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD70+BD71,BD70*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD71),0))","v":""},{"$f":"IF(BE71=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE70+BE71,BE70*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE71),0))","v":""},{"$f":"IF(BF71=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF70+BF71,BF70*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF71),0))","v":""},{"$f":"IF(BG71=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG70+BG71,BG70*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG71),0))","v":""},{"$f":"IF(BH71=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH70+BH71,BH70*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH71),0))","v":""},{"$f":"IF(BI71=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI70+BI71,BI70*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI71),0))","v":""},null,null,{"$f":"IF(BJ71=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ70+BJ71,BJ70*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ71),0))","v":""},null,null,{"$f":"IF(BK71=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK70+BK71,BK70*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK71),0))","v":""},null,null,{"$f":"IF(AC6=\"\",\"\",SUM(Z56:AQ56))","v":""},null,null,null,null,null,null,"６応益",{"$f":"IF(AJ14=\"\",\"\",ROUND(SUM($V14:$W15)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３","",{"$f":"IF(AZ73=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ72+AZ73,AZ72*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ73),0))","v":""},{"$f":"IF(BA73=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA72+BA73,BA72*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA73),0))","v":""},{"$f":"IF(BB73=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB72+BB73,BB72*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB73),0))","v":""},{"$f":"IF(BC73=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC72+BC73,BC72*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC73),0))","v":""},{"$f":"IF(BD73=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD72+BD73,BD72*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD73),0))","v":""},{"$f":"IF(BE73=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE72+BE73,BE72*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE73),0))","v":""},{"$f":"IF(BF73=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF72+BF73,BF72*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF73),0))","v":""},{"$f":"IF(BG73=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG72+BG73,BG72*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG73),0))","v":""},{"$f":"IF(BH73=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH72+BH73,BH72*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH73),0))","v":""},{"$f":"IF(BI73=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI72+BI73,BI72*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI73),0))","v":""},null,null,{"$f":"IF(BJ73=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ72+BJ73,BJ72*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ73),0))","v":""},null,null,{"$f":"IF(BK73=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK72+BK73,BK72*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK73),0))","v":""},null,null,{"$f":"IF(AC8=\"\",\"\",SUM(Z57:AQ57))","v":""},null,null,null,null,null,null,"７応能",{"$f":"IF(AJ16=\"\",\"\",ROUND((SUM($T16:$U17)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４","",{"$f":"IF(AZ75=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ74+AZ75,AZ74*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ75),0))","v":""},{"$f":"IF(BA75=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA74+BA75,BA74*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA75),0))","v":""},{"$f":"IF(BB75=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB74+BB75,BB74*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB75),0))","v":""},{"$f":"IF(BC75=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC74+BC75,BC74*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC75),0))","v":""},{"$f":"IF(BD75=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD74+BD75,BD74*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD75),0))","v":""},{"$f":"IF(BE75=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE74+BE75,BE74*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE75),0))","v":""},{"$f":"IF(BF75=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF74+BF75,BF74*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF75),0))","v":""},{"$f":"IF(BG75=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG74+BG75,BG74*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG75),0))","v":""},{"$f":"IF(BH75=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH74+BH75,BH74*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH75),0))","v":""},{"$f":"IF(BI75=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI74+BI75,BI74*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI75),0))","v":""},null,null,{"$f":"IF(BJ75=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ74+BJ75,BJ74*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ75),0))","v":""},null,null,{"$f":"IF(BK75=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK74+BK75,BK74*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK75),0))","v":""},null,null,{"$f":"IF(AC10=\"\",\"\",SUM(Z58:AQ58))","v":""},null,null,null,null,null,null,"７応益",{"$f":"IF(AJ16=\"\",\"\",ROUND(SUM($V16:$W17)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５","",{"$f":"IF(AZ77=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ76+AZ77,AZ76*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ77),0))","v":""},{"$f":"IF(BA77=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA76+BA77,BA76*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA77),0))","v":""},{"$f":"IF(BB77=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB76+BB77,BB76*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB77),0))","v":""},{"$f":"IF(BC77=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC76+BC77,BC76*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC77),0))","v":""},{"$f":"IF(BD77=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD76+BD77,BD76*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD77),0))","v":""},{"$f":"IF(BE77=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE76+BE77,BE76*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE77),0))","v":""},{"$f":"IF(BF77=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF76+BF77,BF76*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF77),0))","v":""},{"$f":"IF(BG77=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG76+BG77,BG76*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG77),0))","v":""},{"$f":"IF(BH77=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH76+BH77,BH76*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH77),0))","v":""},{"$f":"IF(BI77=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI76+BI77,BI76*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI77),0))","v":""},null,null,{"$f":"IF(BJ77=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ76+BJ77,BJ76*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ77),0))","v":""},null,null,{"$f":"IF(BK77=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK76+BK77,BK76*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK77),0))","v":""},null,null,{"$f":"IF(AC12=\"\",\"\",SUM(Z59:AQ59))","v":""},null,null,null,null,null,null,"８応能",{"$f":"IF(AJ18=\"\",\"\",ROUND((SUM($T18:$U19)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６","",{"$f":"IF(AZ79=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ78+AZ79,AZ78*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ79),0))","v":""},{"$f":"IF(BA79=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA78+BA79,BA78*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA79),0))","v":""},{"$f":"IF(BB79=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB78+BB79,BB78*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB79),0))","v":""},{"$f":"IF(BC79=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC78+BC79,BC78*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC79),0))","v":""},{"$f":"IF(BD79=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD78+BD79,BD78*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD79),0))","v":""},{"$f":"IF(BE79=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE78+BE79,BE78*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE79),0))","v":""},{"$f":"IF(BF79=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF78+BF79,BF78*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF79),0))","v":""},{"$f":"IF(BG79=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG78+BG79,BG78*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG79),0))","v":""},{"$f":"IF(BH79=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH78+BH79,BH78*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH79),0))","v":""},{"$f":"IF(BI79=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI78+BI79,BI78*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI79),0))","v":""},null,null,{"$f":"IF(BJ79=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ78+BJ79,BJ78*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ79),0))","v":""},null,null,{"$f":"IF(BK79=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK78+BK79,BK78*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK79),0))","v":""},null,null,{"$f":"IF(AC14=\"\",\"\",SUM(Z60:AQ60))","v":""},null,null,null,null,null,null,"８応益",{"$f":"IF(AJ18=\"\",\"\",ROUND(SUM($V18:$W19)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"７","",{"$f":"IF(AZ81=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ80+AZ81,AZ80*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ81),0))","v":""},{"$f":"IF(BA81=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA80+BA81,BA80*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA81),0))","v":""},{"$f":"IF(BB81=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB80+BB81,BB80*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB81),0))","v":""},{"$f":"IF(BC81=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC80+BC81,BC80*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC81),0))","v":""},{"$f":"IF(BD81=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD80+BD81,BD80*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD81),0))","v":""},{"$f":"IF(BE81=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE80+BE81,BE80*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE81),0))","v":""},{"$f":"IF(BF81=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF80+BF81,BF80*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF81),0))","v":""},{"$f":"IF(BG81=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG80+BG81,BG80*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG81),0))","v":""},{"$f":"IF(BH81=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH80+BH81,BH80*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH81),0))","v":""},{"$f":"IF(BI81=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI80+BI81,BI80*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI81),0))","v":""},null,null,{"$f":"IF(BJ81=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ80+BJ81,BJ80*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ81),0))","v":""},null,null,{"$f":"IF(BK81=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK80+BK81,BK80*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK81),0))","v":""},null,null,{"$f":"IF(AC16=\"\",\"\",SUM(Z61:AQ61))","v":""},null,null,null,null,null,null,"計応能",{"$f":"SUM(AZ45,AZ47,AZ49,AZ51,AZ53,AZ55,AZ57,AZ59)","v":0},{"$f":"SUM(BA45,BA47,BA49,BA51,BA53,BA55,BA57,BA59)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８","",{"$f":"IF(AZ83=\"\",\"\",ROUND(IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),AZ82+AZ83,AZ82*(((税率・条件!$C$13/12)-AZ$85)/AZ$84)+AZ83),0))","v":""},{"$f":"IF(BA83=\"\",\"\",ROUND(IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),BA82+BA83,BA82*(((税率・条件!$C$13/12)-BA$85)/BA$84)+BA83),0))","v":""},{"$f":"IF(BB83=\"\",\"\",ROUND(IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),BB82+BB83,BB82*(((税率・条件!$C$13/12)-BB$85)/BB$84)+BB83),0))","v":""},{"$f":"IF(BC83=\"\",\"\",ROUND(IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),BC82+BC83,BC82*(((税率・条件!$C$13/12)-BC$85)/BC$84)+BC83),0))","v":""},{"$f":"IF(BD83=\"\",\"\",ROUND(IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),BD82+BD83,BD82*(((税率・条件!$C$13/12)-BD$85)/BD$84)+BD83),0))","v":""},{"$f":"IF(BE83=\"\",\"\",ROUND(IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),BE82+BE83,BE82*(((税率・条件!$C$13/12)-BE$85)/BE$84)+BE83),0))","v":""},{"$f":"IF(BF83=\"\",\"\",ROUND(IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),BF82+BF83,BF82*(((税率・条件!$C$13/12)-BF$85)/BF$84)+BF83),0))","v":""},{"$f":"IF(BG83=\"\",\"\",ROUND(IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),BG82+BG83,BG82*(((税率・条件!$C$13/12)-BG$85)/BG$84)+BG83),0))","v":""},{"$f":"IF(BH83=\"\",\"\",ROUND(IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),BH82+BH83,BH82*(((税率・条件!$C$13/12)-BH$85)/BH$84)+BH83),0))","v":""},{"$f":"IF(BI83=\"\",\"\",ROUND(IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),BI82+BI83,BI82*(((税率・条件!$C$13/12)-BI$85)/BI$84)+BI83),0))","v":""},null,null,{"$f":"IF(BJ83=\"\",\"\",ROUND(IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),BJ82+BJ83,BJ82*(((税率・条件!$C$13/12)-BJ$85)/BJ$84)+BJ83),0))","v":""},null,null,{"$f":"IF(BK83=\"\",\"\",ROUND(IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),BK82+BK83,BK82*(((税率・条件!$C$13/12)-BK$85)/BK$84)+BK83),0))","v":""},null,null,{"$f":"IF(AC18=\"\",\"\",SUM(Z62:AQ62))","v":""},null,null,null,null,null,null,"計応益",{"$f":"SUM(AZ46,AZ48,AZ50,AZ52,AZ54,AZ56,AZ58,AZ60)","v":0},{"$f":"SUM(BA46,BA48,BA50,BA52,BA54,BA56,BA58,BA60)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小　計",null,{"$f":"SUM(Z55:Z62)","v":0},{"$f":"SUM(AA55:AA62)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AI55:AK62)","v":0},null,null,{"$f":"SUM(AL55:AN62)","v":0},null,null,{"$f":"SUM(AO55:AQ62)","v":0},null,null,{"$f":"SUM(AR55:AT62)","v":0},null,null,null,null,null,null,"計",{"$f":"SUM(AZ61:AZ62)","v":0},{"$f":"SUM(BA61:BA62)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"月割り限度額適用",{"$f":"IF(AZ$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BA$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BB$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BC$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BD$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BE$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BF$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BG$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BH$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BI$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BJ$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BK$86<ROUNDDOWN(税率・条件!$C$13/12,0),\"\",\"該当\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"介護分各個人月別計（令和\"&DBCS(税率・条件!C1)&\"年度税率）\"","v":"介護分各個人月別計（令和５年度税率）"},null,null,null,null,null,"※主が未加入又は介護非該当だが、平等割のみ計上している場合、網掛けとなります。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"支援税額（月割分で計算。端数処理前）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年齢\n区分","保険税（調整後数値）",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,4,5,6,7,8,9,10,11,12,1,2,3]
[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,"４月","５月","６月","７月","８月","９月","１０月","１１月","１２月","１月",null,null,"２月",null,null,"３月",null,null,"計",null,null,null,null,null,null,"１応能",{"$f":"IF(AND(AJ4=\"\",AJ20=1),0,IF(AJ4=\"\",\"\",ROUND((SUM($Y4:$Z5)/12),0)))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X55","v":1},"",{"$f":"IF(AZ92=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ91+AZ92,AZ91*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ92),0))","v":""},{"$f":"IF(BA92=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA91+BA92,BA91*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA92),0))","v":""},{"$f":"IF(BB92=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB91+BB92,BB91*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB92),0))","v":""},{"$f":"IF(BC92=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC91+BC92,BC91*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC92),0))","v":""},{"$f":"IF(BD92=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD91+BD92,BD91*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD92),0))","v":""},{"$f":"IF(BE92=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE91+BE92,BE91*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE92),0))","v":""},{"$f":"IF(BF92=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF91+BF92,BF91*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF92),0))","v":""},{"$f":"IF(BG92=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG91+BG92,BG91*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG92),0))","v":""},{"$f":"IF(BH92=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH91+BH92,BH91*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH92),0))","v":""},{"$f":"IF(BI92=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI91+BI92,BI91*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI92),0))","v":""},null,null,{"$f":"IF(BJ92=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ91+BJ92,BJ91*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ92),0))","v":""},null,null,{"$f":"IF(BK92=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK91+BK92,BK91*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK92),0))","v":""},null,null,{"$f":"IF(AH4=\"\",\"\",SUM(Z69:AQ69))","v":""},null,null,null,null,null,null,"１応益",{"$f":"IF(AJ4=\"\",IF(AJ20=\"\",\"\",ROUND(SUM($AB4:$AB5)/12,0)),ROUND(SUM($AA4:$AB5)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"２","",{"$f":"IF(AZ94=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ93+AZ94,AZ93*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ94),0))","v":""},{"$f":"IF(BA94=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA93+BA94,BA93*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA94),0))","v":""},{"$f":"IF(BB94=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB93+BB94,BB93*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB94),0))","v":""},{"$f":"IF(BC94=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC93+BC94,BC93*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC94),0))","v":""},{"$f":"IF(BD94=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD93+BD94,BD93*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD94),0))","v":""},{"$f":"IF(BE94=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE93+BE94,BE93*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE94),0))","v":""},{"$f":"IF(BF94=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF93+BF94,BF93*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF94),0))","v":""},{"$f":"IF(BG94=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG93+BG94,BG93*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG94),0))","v":""},{"$f":"IF(BH94=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH93+BH94,BH93*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH94),0))","v":""},{"$f":"IF(BI94=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI93+BI94,BI93*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI94),0))","v":""},null,null,{"$f":"IF(BJ94=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ93+BJ94,BJ93*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ94),0))","v":""},null,null,{"$f":"IF(BK94=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK93+BK94,BK93*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK94),0))","v":""},null,null,{"$f":"IF(AH6=\"\",\"\",SUM(Z70:AQ70))","v":""},null,null,null,null,null,null,"２応能",{"$f":"IF(AJ6=\"\",\"\",ROUND((SUM($Y6:$Z7)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３","",{"$f":"IF(AZ96=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ95+AZ96,AZ95*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ96),0))","v":""},{"$f":"IF(BA96=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA95+BA96,BA95*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA96),0))","v":""},{"$f":"IF(BB96=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB95+BB96,BB95*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB96),0))","v":""},{"$f":"IF(BC96=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC95+BC96,BC95*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC96),0))","v":""},{"$f":"IF(BD96=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD95+BD96,BD95*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD96),0))","v":""},{"$f":"IF(BE96=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE95+BE96,BE95*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE96),0))","v":""},{"$f":"IF(BF96=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF95+BF96,BF95*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF96),0))","v":""},{"$f":"IF(BG96=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG95+BG96,BG95*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG96),0))","v":""},{"$f":"IF(BH96=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH95+BH96,BH95*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH96),0))","v":""},{"$f":"IF(BI96=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI95+BI96,BI95*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI96),0))","v":""},null,null,{"$f":"IF(BJ96=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ95+BJ96,BJ95*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ96),0))","v":""},null,null,{"$f":"IF(BK96=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK95+BK96,BK95*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK96),0))","v":""},null,null,{"$f":"IF(AH8=\"\",\"\",SUM(Z71:AQ71))","v":""},null,null,null,null,null,null,"２応益",{"$f":"IF(AJ6=\"\",\"\",ROUND(SUM($AA6:$AB7)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４","",{"$f":"IF(AZ98=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ97+AZ98,AZ97*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ98),0))","v":""},{"$f":"IF(BA98=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA97+BA98,BA97*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA98),0))","v":""},{"$f":"IF(BB98=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB97+BB98,BB97*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB98),0))","v":""},{"$f":"IF(BC98=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC97+BC98,BC97*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC98),0))","v":""},{"$f":"IF(BD98=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD97+BD98,BD97*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD98),0))","v":""},{"$f":"IF(BE98=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE97+BE98,BE97*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE98),0))","v":""},{"$f":"IF(BF98=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF97+BF98,BF97*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF98),0))","v":""},{"$f":"IF(BG98=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG97+BG98,BG97*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG98),0))","v":""},{"$f":"IF(BH98=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH97+BH98,BH97*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH98),0))","v":""},{"$f":"IF(BI98=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI97+BI98,BI97*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI98),0))","v":""},null,null,{"$f":"IF(BJ98=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ97+BJ98,BJ97*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ98),0))","v":""},null,null,{"$f":"IF(BK98=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK97+BK98,BK97*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK98),0))","v":""},null,null,{"$f":"IF(AH10=\"\",\"\",SUM(Z72:AQ72))","v":""},null,null,null,null,null,null,"３応能",{"$f":"IF(AJ8=\"\",\"\",ROUND((SUM($Y8:$Z9)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５","",{"$f":"IF(AZ100=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ99+AZ100,AZ99*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ100),0))","v":""},{"$f":"IF(BA100=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA99+BA100,BA99*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA100),0))","v":""},{"$f":"IF(BB100=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB99+BB100,BB99*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB100),0))","v":""},{"$f":"IF(BC100=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC99+BC100,BC99*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC100),0))","v":""},{"$f":"IF(BD100=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD99+BD100,BD99*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD100),0))","v":""},{"$f":"IF(BE100=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE99+BE100,BE99*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE100),0))","v":""},{"$f":"IF(BF100=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF99+BF100,BF99*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF100),0))","v":""},{"$f":"IF(BG100=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG99+BG100,BG99*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG100),0))","v":""},{"$f":"IF(BH100=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH99+BH100,BH99*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH100),0))","v":""},{"$f":"IF(BI100=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI99+BI100,BI99*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI100),0))","v":""},null,null,{"$f":"IF(BJ100=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ99+BJ100,BJ99*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ100),0))","v":""},null,null,{"$f":"IF(BK100=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK99+BK100,BK99*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK100),0))","v":""},null,null,{"$f":"IF(AH12=\"\",\"\",SUM(Z73:AQ73))","v":""},null,null,null,null,null,null,"３応益",{"$f":"IF(AJ8=\"\",\"\",ROUND(SUM($AA8:$AB9)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６","",{"$f":"IF(AZ102=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ101+AZ102,AZ101*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ102),0))","v":""},{"$f":"IF(BA102=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA101+BA102,BA101*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA102),0))","v":""},{"$f":"IF(BB102=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB101+BB102,BB101*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB102),0))","v":""},{"$f":"IF(BC102=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC101+BC102,BC101*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC102),0))","v":""},{"$f":"IF(BD102=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD101+BD102,BD101*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD102),0))","v":""},{"$f":"IF(BE102=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE101+BE102,BE101*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE102),0))","v":""},{"$f":"IF(BF102=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF101+BF102,BF101*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF102),0))","v":""},{"$f":"IF(BG102=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG101+BG102,BG101*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG102),0))","v":""},{"$f":"IF(BH102=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH101+BH102,BH101*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH102),0))","v":""},{"$f":"IF(BI102=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI101+BI102,BI101*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI102),0))","v":""},null,null,{"$f":"IF(BJ102=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ101+BJ102,BJ101*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ102),0))","v":""},null,null,{"$f":"IF(BK102=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK101+BK102,BK101*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK102),0))","v":""},null,null,{"$f":"IF(AH14=\"\",\"\",SUM(Z74:AQ74))","v":""},null,null,null,null,null,null,"４応能",{"$f":"IF(AJ10=\"\",\"\",ROUND((SUM($Y10:$Z11)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"７","",{"$f":"IF(AZ104=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ103+AZ104,AZ103*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ104),0))","v":""},{"$f":"IF(BA104=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA103+BA104,BA103*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA104),0))","v":""},{"$f":"IF(BB104=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB103+BB104,BB103*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB104),0))","v":""},{"$f":"IF(BC104=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC103+BC104,BC103*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC104),0))","v":""},{"$f":"IF(BD104=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD103+BD104,BD103*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD104),0))","v":""},{"$f":"IF(BE104=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE103+BE104,BE103*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE104),0))","v":""},{"$f":"IF(BF104=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF103+BF104,BF103*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF104),0))","v":""},{"$f":"IF(BG104=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG103+BG104,BG103*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG104),0))","v":""},{"$f":"IF(BH104=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH103+BH104,BH103*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH104),0))","v":""},{"$f":"IF(BI104=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI103+BI104,BI103*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI104),0))","v":""},null,null,{"$f":"IF(BJ104=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ103+BJ104,BJ103*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ104),0))","v":""},null,null,{"$f":"IF(BK104=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK103+BK104,BK103*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK104),0))","v":""},null,null,{"$f":"IF(AH16=\"\",\"\",SUM(Z75:AQ75))","v":""},null,null,null,null,null,null,"４応益",{"$f":"IF(AJ10=\"\",\"\",ROUND(SUM($AA10:$AB11)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８","",{"$f":"IF(AZ106=\"\",\"\",ROUND(IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),AZ105+AZ106,AZ105*(((税率・条件!$C$18/12)-AZ$108)/AZ$107)+AZ106),0))","v":""},{"$f":"IF(BA106=\"\",\"\",ROUND(IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),BA105+BA106,BA105*(((税率・条件!$C$18/12)-BA$108)/BA$107)+BA106),0))","v":""},{"$f":"IF(BB106=\"\",\"\",ROUND(IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),BB105+BB106,BB105*(((税率・条件!$C$18/12)-BB$108)/BB$107)+BB106),0))","v":""},{"$f":"IF(BC106=\"\",\"\",ROUND(IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),BC105+BC106,BC105*(((税率・条件!$C$18/12)-BC$108)/BC$107)+BC106),0))","v":""},{"$f":"IF(BD106=\"\",\"\",ROUND(IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),BD105+BD106,BD105*(((税率・条件!$C$18/12)-BD$108)/BD$107)+BD106),0))","v":""},{"$f":"IF(BE106=\"\",\"\",ROUND(IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),BE105+BE106,BE105*(((税率・条件!$C$18/12)-BE$108)/BE$107)+BE106),0))","v":""},{"$f":"IF(BF106=\"\",\"\",ROUND(IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),BF105+BF106,BF105*(((税率・条件!$C$18/12)-BF$108)/BF$107)+BF106),0))","v":""},{"$f":"IF(BG106=\"\",\"\",ROUND(IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),BG105+BG106,BG105*(((税率・条件!$C$18/12)-BG$108)/BG$107)+BG106),0))","v":""},{"$f":"IF(BH106=\"\",\"\",ROUND(IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),BH105+BH106,BH105*(((税率・条件!$C$18/12)-BH$108)/BH$107)+BH106),0))","v":""},{"$f":"IF(BI106=\"\",\"\",ROUND(IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),BI105+BI106,BI105*(((税率・条件!$C$18/12)-BI$108)/BI$107)+BI106),0))","v":""},null,null,{"$f":"IF(BJ106=\"\",\"\",ROUND(IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),BJ105+BJ106,BJ105*(((税率・条件!$C$18/12)-BJ$108)/BJ$107)+BJ106),0))","v":""},null,null,{"$f":"IF(BK106=\"\",\"\",ROUND(IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),BK105+BK106,BK105*(((税率・条件!$C$18/12)-BK$108)/BK$107)+BK106),0))","v":""},null,null,{"$f":"IF(AH18=\"\",\"\",SUM(Z76:AQ76))","v":""},null,null,null,null,null,null,"５応能",{"$f":"IF(AJ12=\"\",\"\",ROUND((SUM($Y12:$Z13)/12),0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小　計",null,{"$f":"SUM(Z69:Z76)","v":0},{"$f":"SUM(AA69:AA76)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AI69:AK76)","v":0},null,null,{"$f":"SUM(AL69:AN76)","v":0},null,null,{"$f":"SUM(AO69:AQ76)","v":0},null,null,{"$f":"SUM(AR69:AT76)","v":0},null,null,null,null,null,null,"５応益",{"$f":"IF(AJ12=\"\",\"\",ROUND(SUM($AA12:$AB13)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"月割り限度額適用",{"$f":"IF(AZ$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BA$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BB$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BC$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BD$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BE$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BF$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BG$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BH$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},{"$f":"IF(BI$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BJ$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},null,null,{"$f":"IF(BK$109<ROUNDDOWN(税率・条件!$C$18/12,0),\"\",\"該当\")","v":""},null,null,null,null,null,null,null,null,null,"６応能",{"$f":"IF(AJ14=\"\",\"\",ROUND((SUM($Y14:$Z15)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６応益",{"$f":"IF(AJ14=\"\",\"\",ROUND(SUM($AA14:$AB15)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"医療･支援・介護 計",null,{"$f":"SUM(Z49,Z63,Z77)","v":0},{"$f":"SUM(AA49,AA63,AA77)","v":0},0,0,0,0,0,0,0,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,"７応能",{"$f":"IF(AJ16=\"\",\"\",ROUND((SUM($Y16:$Z17)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"７応益",{"$f":"IF(AJ16=\"\",\"\",ROUND(SUM($AA16:$AB17)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８応能",{"$f":"IF(AJ18=\"\",\"\",ROUND((SUM($Y18:$Z19)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８応益",{"$f":"IF(AJ18=\"\",\"\",ROUND(SUM($AA18:$AB19)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計応能",{"$f":"SUM(AZ68,AZ70,AZ72,AZ74,AZ76,AZ78,AZ80,AZ82)","v":0},{"$f":"SUM(BA68,BA70,BA72,BA74,BA76,BA78,BA80,BA82)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計応益",{"$f":"SUM(AZ69,AZ71,AZ73,AZ75,AZ77,AZ79,AZ81,AZ83)","v":0},{"$f":"SUM(BA69,BA71,BA73,BA75,BA77,BA79,BA81,BA83)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(AZ84:AZ85)","v":0},{"$f":"SUM(BA84:BA85)","v":0},{"$f":"SUM(BB84:BB85)","v":0},{"$f":"SUM(BC84:BC85)","v":0},{"$f":"SUM(BD84:BD85)","v":0},{"$f":"SUM(BE84:BE85)","v":0},{"$f":"SUM(BF84:BF85)","v":0},{"$f":"SUM(BG84:BG85)","v":0},{"$f":"SUM(BH84:BH85)","v":0},{"$f":"SUM(BI84:BI85)","v":0},{"$f":"SUM(BJ84:BJ85)","v":0},{"$f":"SUM(BK84:BK85)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"介護税額（月割分で計算。端数処理前）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,7,8,9,10,11,12,1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１応能",{"$f":"IF(AND(AJ5=\"\",AJ21=1),0,IF(AJ5=\"\",\"\",ROUND((SUM($AD4:$AE5)/12),0)))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１応益",{"$f":"IF(AJ5=\"\",IF(AJ21=\"\",\"\",ROUND(SUM($AG4:$AG5)/12,0)),ROUND(SUM($AF4:$AG5)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"２応能",{"$f":"IF(AJ7=\"\",\"\",ROUND((SUM($AD6:$AE7)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"２応益",{"$f":"IF(AJ7=\"\",\"\",ROUND(SUM($AF6:$AG7)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３応能",{"$f":"IF(AJ9=\"\",\"\",ROUND((SUM($AD8:$AE9)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３応益",{"$f":"IF(AJ9=\"\",\"\",ROUND(SUM($AF8:$AG9)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４応能",{"$f":"IF(AJ11=\"\",\"\",ROUND((SUM($AD10:$AE11)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４応益",{"$f":"IF(AJ11=\"\",\"\",ROUND(SUM($AF10:$AG11)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５応能",{"$f":"IF(AJ13=\"\",\"\",ROUND((SUM($AD12:$AE13)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"５応益",{"$f":"IF(AJ13=\"\",\"\",ROUND(SUM($AF12:$AG13)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６応能",{"$f":"IF(AJ15=\"\",\"\",ROUND((SUM($AD14:$AE15)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"６応益",{"$f":"IF(AJ15=\"\",\"\",ROUND(SUM($AF14:$AG15)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"７応能",{"$f":"IF(AJ17=\"\",\"\",ROUND((SUM($AD16:$AE17)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"７応益",{"$f":"IF(AJ17=\"\",\"\",ROUND(SUM($AF16:$AG17)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８応能",{"$f":"IF(AJ19=\"\",\"\",ROUND((SUM($AD18:$AE19)/12),0))","v":""},"","","","","","","","","","",""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"８応益",{"$f":"IF(AJ19=\"\",\"\",ROUND(SUM($AF18:$AG19)/12,0))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計応能",{"$f":"SUM(AZ91,AZ93,AZ95,AZ97,AZ99,AZ101,AZ103,AZ105)","v":0},{"$f":"SUM(BA91,BA93,BA95,BA97,BA99,BA101,BA103,BA105)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計応益",{"$f":"SUM(AZ92,AZ94,AZ96,AZ98,AZ100,AZ102,AZ104,AZ106)","v":0},{"$f":"SUM(BA92,BA94,BA96,BA98,BA100,BA102,BA104,BA106)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(AZ107:AZ108)","v":0},{"$f":"SUM(BA107:BA108)","v":0},{"$f":"SUM(BB107:BB108)","v":0},{"$f":"SUM(BC107:BC108)","v":0},{"$f":"SUM(BD107:BD108)","v":0},{"$f":"SUM(BE107:BE108)","v":0},{"$f":"SUM(BF107:BF108)","v":0},{"$f":"SUM(BG107:BG108)","v":0},{"$f":"SUM(BH107:BH108)","v":0},{"$f":"SUM(BI107:BI108)","v":0},{"$f":"SUM(BJ107:BJ108)","v":0},{"$f":"SUM(BK107:BK108)","v":0}]

{"sheet":"税率・条件","index":2,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,0,17,0],[8,0,12,0],[4,4,6,4],[8,4,8,5],[0,0,0,1],[3,0,7,0],[2,0,2,1],[10,4,10,6]]}
["年度",null,5]
[]
[null,null,"全地区"]
["医療分","所得割（％）",6.4,null,null,"基本","加算","率"]
[null,"資産割（％）",0,null,"7割5割2割",430000,null,0.7]
[null,"均等割（円）",24200,null,null,430000,290000,0.5]
[null,"平等割（円）",21400,null,null,430000,535000,0.2]
[null,"最高限度額（円）",650000]
["後期支援分","所得割（％）",2.2000000000000002,null,"年金軽減判定加算額",null,150000]
[null,"資産割（％）",0]
[null,"均等割（円）",7400,null,"未就学児均等割　減額率",null,null,0.5]
[null,"平等割（円）",5800]
[null,"最高限度額（円）",220000]
["介護分","所得割（％）",2]
[null,"資産割（％）",0]
[null,"均等割（円）",9400]
[null,"平等割（円）",6100]
[null,"最高限度額（円）",170000]

{"sheet":"Sheet1","index":3,"n_rows":169,"n_cols":16,"rows_kept":169,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H24旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",29000,{"$f":"C5*0.3","v":8700},{"$f":"C5*0.5","v":14500},{"$f":"C5*0.8","v":23200}]
[null,"平等割（円）",25500,7650,12750,20400,null,{"$f":"C6*0.5","v":12750},{"$f":"D6*0.5","v":3825},{"$f":"E6*0.5","v":6375},{"$f":"F6*0.5","v":10200},null,{"$f":"C6*0.75","v":19125},{"$f":"D6*0.75","v":5737.5},{"$f":"E6*0.75","v":9562.5},{"$f":"F6*0.75","v":15300}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C8*0.5","v":2900},{"$f":"D8*0.5","v":870},{"$f":"E8*0.5","v":1450},{"$f":"F8*0.5","v":2320},null,{"$f":"C8*0.75","v":4350},{"$f":"D8*0.75","v":1305},{"$f":"E8*0.75","v":2175},{"$f":"F8*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H24吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",21500,{"$f":"C13*0.3","v":6450},{"$f":"C13*0.5","v":10750},{"$f":"C13*0.8","v":17200}]
[null,"平等割（円）",24500,7350,12250,19600,null,{"$f":"C14*0.5","v":12250},{"$f":"D14*0.5","v":3675},{"$f":"E14*0.5","v":6125},{"$f":"F14*0.5","v":9800},null,{"$f":"C14*0.75","v":18375},{"$f":"D14*0.75","v":5512.5},{"$f":"E14*0.75","v":9187.5},{"$f":"F14*0.75","v":14700}]
["支援","均等割（円）",8500,2550,4250,6800]
[null,"平等割（円）",2800,840,1400,2240,null,{"$f":"C16*0.5","v":1400},{"$f":"D16*0.5","v":420},{"$f":"E16*0.5","v":700},{"$f":"F16*0.5","v":1120},null,{"$f":"C16*0.75","v":2100},{"$f":"D16*0.75","v":630},{"$f":"E16*0.75","v":1050},{"$f":"F16*0.75","v":1680}]
["介護","均等割（円）",10500,3150,5250,8400]
[null,"平等割（円）",3000,900,1500,2400]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H25旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C23*0.3","v":7500},{"$f":"C23*0.5","v":12500},{"$f":"C23*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C24*0.5","v":11750},{"$f":"D24*0.5","v":3525},{"$f":"E24*0.5","v":5875},{"$f":"F24*0.5","v":9400},null,{"$f":"C24*0.75","v":17625},{"$f":"D24*0.75","v":5287.5},{"$f":"E24*0.75","v":8812.5},{"$f":"F24*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C26*0.5","v":2900},{"$f":"D26*0.5","v":870},{"$f":"E26*0.5","v":1450},{"$f":"F26*0.5","v":2320},null,{"$f":"C26*0.75","v":4350},{"$f":"D26*0.75","v":1305},{"$f":"E26*0.75","v":2175},{"$f":"F26*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H25吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",23000,{"$f":"C31*0.3","v":6900},{"$f":"C31*0.5","v":11500},{"$f":"C31*0.8","v":18400}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C32*0.5","v":11750},{"$f":"D32*0.5","v":3525},{"$f":"E32*0.5","v":5875},{"$f":"F32*0.5","v":9400},null,{"$f":"C32*0.75","v":17625},{"$f":"D32*0.75","v":5287.5},{"$f":"E32*0.75","v":8812.5},{"$f":"F32*0.75","v":14100}]
["支援","均等割（円）",8000,2400,4000,6400]
[null,"平等割（円）",3800,1140,1900,3040,null,{"$f":"C34*0.5","v":1900},{"$f":"D34*0.5","v":570},{"$f":"E34*0.5","v":950},{"$f":"F34*0.5","v":1520},null,{"$f":"C34*0.75","v":2850},{"$f":"D34*0.75","v":855},{"$f":"E34*0.75","v":1425},{"$f":"F34*0.75","v":2280}]
["介護","均等割（円）",10000,3000,5000,8000]
[null,"平等割（円）",4000,1200,2000,3200]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H26旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C41*0.3","v":7500},{"$f":"C41*0.5","v":12500},{"$f":"C41*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C42*0.5","v":11750},{"$f":"D42*0.5","v":3525},{"$f":"E42*0.5","v":5875},{"$f":"F42*0.5","v":9400},null,{"$f":"C42*0.75","v":17625},{"$f":"D42*0.75","v":5287.5},{"$f":"E42*0.75","v":8812.5},{"$f":"F42*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C44*0.5","v":2900},{"$f":"D44*0.5","v":870},{"$f":"E44*0.5","v":1450},{"$f":"F44*0.5","v":2320},null,{"$f":"C44*0.75","v":4350},{"$f":"D44*0.75","v":1305},{"$f":"E44*0.75","v":2175},{"$f":"F44*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H26吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",24000,{"$f":"C49*0.3","v":7200},{"$f":"C49*0.5","v":12000},{"$f":"C49*0.8","v":19200}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C50*0.5","v":11750},{"$f":"D50*0.5","v":3525},{"$f":"E50*0.5","v":5875},{"$f":"F50*0.5","v":9400},null,{"$f":"C50*0.75","v":17625},{"$f":"D50*0.75","v":5287.5},{"$f":"E50*0.75","v":8812.5},{"$f":"F50*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",4800,1440,2400,3840,null,{"$f":"C52*0.5","v":2400},{"$f":"D52*0.5","v":720},{"$f":"E52*0.5","v":1200},{"$f":"F52*0.5","v":1920},null,{"$f":"C52*0.75","v":3600},{"$f":"D52*0.75","v":1080},{"$f":"E52*0.75","v":1800},{"$f":"F52*0.75","v":2880}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",5000,1500,2500,4000]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H27旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C59*0.3","v":7500},{"$f":"C59*0.5","v":12500},{"$f":"C59*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C60*0.5","v":11750},{"$f":"D60*0.5","v":3525},{"$f":"E60*0.5","v":5875},{"$f":"F60*0.5","v":9400},null,{"$f":"C60*0.75","v":17625},{"$f":"D60*0.75","v":5287.5},{"$f":"E60*0.75","v":8812.5},{"$f":"F60*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C62*0.5","v":2900},{"$f":"D62*0.5","v":870},{"$f":"E62*0.5","v":1450},{"$f":"F62*0.5","v":2320},null,{"$f":"C62*0.75","v":4350},{"$f":"D62*0.75","v":1305},{"$f":"E62*0.75","v":2175},{"$f":"F62*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H27吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C67*0.3","v":7500},{"$f":"C67*0.5","v":12500},{"$f":"C67*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C68*0.5","v":11750},{"$f":"D68*0.5","v":3525},{"$f":"E68*0.5","v":5875},{"$f":"F68*0.5","v":9400},null,{"$f":"C68*0.75","v":17625},{"$f":"D68*0.75","v":5287.5},{"$f":"E68*0.75","v":8812.5},{"$f":"F68*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C70*0.5","v":2900},{"$f":"D70*0.5","v":870},{"$f":"E70*0.5","v":1450},{"$f":"F70*0.5","v":2320},null,{"$f":"C70*0.75","v":4350},{"$f":"D70*0.75","v":1305},{"$f":"E70*0.75","v":2175},{"$f":"F70*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H27旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C77*0.3","v":7500},{"$f":"C77*0.5","v":12500},{"$f":"C77*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C78*0.5","v":11750},{"$f":"D78*0.5","v":3525},{"$f":"E78*0.5","v":5875},{"$f":"F78*0.5","v":9400},null,{"$f":"C78*0.75","v":17625},{"$f":"D78*0.75","v":5287.5},{"$f":"E78*0.75","v":8812.5},{"$f":"F78*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C80*0.5","v":2900},{"$f":"D80*0.5","v":870},{"$f":"E80*0.5","v":1450},{"$f":"F80*0.5","v":2320},null,{"$f":"C80*0.75","v":4350},{"$f":"D80*0.75","v":1305},{"$f":"E80*0.75","v":2175},{"$f":"F80*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H27吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C85*0.3","v":7500},{"$f":"C85*0.5","v":12500},{"$f":"C85*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C86*0.5","v":11750},{"$f":"D86*0.5","v":3525},{"$f":"E86*0.5","v":5875},{"$f":"F86*0.5","v":9400},null,{"$f":"C86*0.75","v":17625},{"$f":"D86*0.75","v":5287.5},{"$f":"E86*0.75","v":8812.5},{"$f":"F86*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C88*0.5","v":2900},{"$f":"D88*0.5","v":870},{"$f":"E88*0.5","v":1450},{"$f":"F88*0.5","v":2320},null,{"$f":"C88*0.75","v":4350},{"$f":"D88*0.75","v":1305},{"$f":"E88*0.75","v":2175},{"$f":"F88*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H27旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C95*0.3","v":7500},{"$f":"C95*0.5","v":12500},{"$f":"C95*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C96*0.5","v":11750},{"$f":"D96*0.5","v":3525},{"$f":"E96*0.5","v":5875},{"$f":"F96*0.5","v":9400},null,{"$f":"C96*0.75","v":17625},{"$f":"D96*0.75","v":5287.5},{"$f":"E96*0.75","v":8812.5},{"$f":"F96*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C98*0.5","v":2900},{"$f":"D98*0.5","v":870},{"$f":"E98*0.5","v":1450},{"$f":"F98*0.5","v":2320},null,{"$f":"C98*0.75","v":4350},{"$f":"D98*0.75","v":1305},{"$f":"E98*0.75","v":2175},{"$f":"F98*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H27吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C103*0.3","v":7500},{"$f":"C103*0.5","v":12500},{"$f":"C103*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C104*0.5","v":11750},{"$f":"D104*0.5","v":3525},{"$f":"E104*0.5","v":5875},{"$f":"F104*0.5","v":9400},null,{"$f":"C104*0.75","v":17625},{"$f":"D104*0.75","v":5287.5},{"$f":"E104*0.75","v":8812.5},{"$f":"F104*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C106*0.5","v":2900},{"$f":"D106*0.5","v":870},{"$f":"E106*0.5","v":1450},{"$f":"F106*0.5","v":2320},null,{"$f":"C106*0.75","v":4350},{"$f":"D106*0.75","v":1305},{"$f":"E106*0.75","v":2175},{"$f":"F106*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H28旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C113*0.3","v":7500},{"$f":"C113*0.5","v":12500},{"$f":"C113*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C114*0.5","v":11750},{"$f":"D114*0.5","v":3525},{"$f":"E114*0.5","v":5875},{"$f":"F114*0.5","v":9400},null,{"$f":"C114*0.75","v":17625},{"$f":"D114*0.75","v":5287.5},{"$f":"E114*0.75","v":8812.5},{"$f":"F114*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C116*0.5","v":2900},{"$f":"D116*0.5","v":870},{"$f":"E116*0.5","v":1450},{"$f":"F116*0.5","v":2320},null,{"$f":"C116*0.75","v":4350},{"$f":"D116*0.75","v":1305},{"$f":"E116*0.75","v":2175},{"$f":"F116*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["H28吉井",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C121*0.3","v":7500},{"$f":"C121*0.5","v":12500},{"$f":"C121*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C122*0.5","v":11750},{"$f":"D122*0.5","v":3525},{"$f":"E122*0.5","v":5875},{"$f":"F122*0.5","v":9400},null,{"$f":"C122*0.75","v":17625},{"$f":"D122*0.75","v":5287.5},{"$f":"E122*0.75","v":8812.5},{"$f":"F122*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C124*0.5","v":2900},{"$f":"D124*0.5","v":870},{"$f":"E124*0.5","v":1450},{"$f":"F124*0.5","v":2320},null,{"$f":"C124*0.75","v":4350},{"$f":"D124*0.75","v":1305},{"$f":"E124*0.75","v":2175},{"$f":"F124*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H29旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C130*0.3","v":7500},{"$f":"C130*0.5","v":12500},{"$f":"C130*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C131*0.5","v":11750},{"$f":"D131*0.5","v":3525},{"$f":"E131*0.5","v":5875},{"$f":"F131*0.5","v":9400},null,{"$f":"C131*0.75","v":17625},{"$f":"D131*0.75","v":5287.5},{"$f":"E131*0.75","v":8812.5},{"$f":"F131*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C133*0.5","v":2900},{"$f":"D133*0.5","v":870},{"$f":"E133*0.5","v":1450},{"$f":"F133*0.5","v":2320},null,{"$f":"C133*0.75","v":4350},{"$f":"D133*0.75","v":1305},{"$f":"E133*0.75","v":2175},{"$f":"F133*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H30旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C139*0.3","v":7500},{"$f":"C139*0.5","v":12500},{"$f":"C139*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C140*0.5","v":11750},{"$f":"D140*0.5","v":3525},{"$f":"E140*0.5","v":5875},{"$f":"F140*0.5","v":9400},null,{"$f":"C140*0.75","v":17625},{"$f":"D140*0.75","v":5287.5},{"$f":"E140*0.75","v":8812.5},{"$f":"F140*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C142*0.5","v":2900},{"$f":"D142*0.5","v":870},{"$f":"E142*0.5","v":1450},{"$f":"F142*0.5","v":2320},null,{"$f":"C142*0.75","v":4350},{"$f":"D142*0.75","v":1305},{"$f":"E142*0.75","v":2175},{"$f":"F142*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
[null,null,null,null,null,null,null,"平等割1/2軽減",null,null,null,null,"平等割1/4軽減"]
["H31旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C148*0.3","v":7500},{"$f":"C148*0.5","v":12500},{"$f":"C148*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C149*0.5","v":11750},{"$f":"D149*0.5","v":3525},{"$f":"E149*0.5","v":5875},{"$f":"F149*0.5","v":9400},null,{"$f":"C149*0.75","v":17625},{"$f":"D149*0.75","v":5287.5},{"$f":"E149*0.75","v":8812.5},{"$f":"F149*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C151*0.5","v":2900},{"$f":"D151*0.5","v":870},{"$f":"E151*0.5","v":1450},{"$f":"F151*0.5","v":2320},null,{"$f":"C151*0.75","v":4350},{"$f":"D151*0.75","v":1305},{"$f":"E151*0.75","v":2175},{"$f":"F151*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["R02旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C156*0.3","v":7500},{"$f":"C156*0.5","v":12500},{"$f":"C156*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C157*0.5","v":11750},{"$f":"D157*0.5","v":3525},{"$f":"E157*0.5","v":5875},{"$f":"F157*0.5","v":9400},null,{"$f":"C157*0.75","v":17625},{"$f":"D157*0.75","v":5287.5},{"$f":"E157*0.75","v":8812.5},{"$f":"F157*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C159*0.5","v":2900},{"$f":"D159*0.5","v":870},{"$f":"E159*0.5","v":1450},{"$f":"F159*0.5","v":2320},null,{"$f":"C159*0.75","v":4350},{"$f":"D159*0.75","v":1305},{"$f":"E159*0.75","v":2175},{"$f":"F159*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]
[]
["R03旧高崎",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割",null,"軽減なし","７割","５割","２割"]
["医療","均等割（円）",25000,{"$f":"C164*0.3","v":7500},{"$f":"C164*0.5","v":12500},{"$f":"C164*0.8","v":20000}]
[null,"平等割（円）",23500,7050,11750,18800,null,{"$f":"C165*0.5","v":11750},{"$f":"D165*0.5","v":3525},{"$f":"E165*0.5","v":5875},{"$f":"F165*0.5","v":9400},null,{"$f":"C165*0.75","v":17625},{"$f":"D165*0.75","v":5287.5},{"$f":"E165*0.75","v":8812.5},{"$f":"F165*0.75","v":14100}]
["支援","均等割（円）",7400,2220,3700,5920]
[null,"平等割（円）",5800,1740,2900,4640,null,{"$f":"C167*0.5","v":2900},{"$f":"D167*0.5","v":870},{"$f":"E167*0.5","v":1450},{"$f":"F167*0.5","v":2320},null,{"$f":"C167*0.75","v":4350},{"$f":"D167*0.75","v":1305},{"$f":"E167*0.75","v":2175},{"$f":"F167*0.75","v":3480}]
["介護","均等割（円）",9400,2820,4700,7520]
[null,"平等割（円）",6100,1830,3050,4880]