{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["世帯情報入力用","加入情報入力用","試算結果","世帯賦課条件","試算年度条件","各年度 料率"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"世帯情報入力用","index":0,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":false,"merged":[[11,12,12,12],[11,16,12,16],[6,4,7,4],[8,4,9,4],[6,12,7,12],[8,12,9,12],[8,9,9,9],[6,9,7,9],[0,0,0,20],[11,20,12,20],[18,17,18,20],[19,17,19,20],[20,17,20,20],[6,16,7,16],[8,16,9,16],[8,13,9,13],[6,13,7,13],[2,4,3,4],[2,9,3,9],[2,1,3,1],[18,13,18,16],[19,13,19,16],[20,13,20,16],[11,4,12,4],[21,17,21,20],[2,17,3,17],[2,20,3,20],[6,17,7,17],[6,20,7,20],[8,17,9,17],[8,20,9,20],[4,17,5,17],[4,20,5,20],[21,13,21,16],[18,1,18,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[18,9,18,12],[19,9,19,12],[20,9,20,12],[21,9,21,12],[4,9,5,9],[2,12,3,12],[2,13,3,13],[2,16,3,16],[4,12,5,12],[4,13,5,13],[4,16,5,16],[20,5,20,8],[21,5,21,8],[4,0,5,0],[4,1,5,1],[4,4,5,4],[8,1,9,1],[6,1,7,1],[9,0,10,0],[6,0,8,0],[8,5,9,5],[8,8,9,8],[11,8,12,8],[18,5,18,8],[19,5,19,8],[2,5,3,5],[2,8,3,8],[4,5,5,5],[4,8,5,8],[6,5,7,5],[6,8,7,8]]}
["保険料試算"]
[{"$f":"IF(A4>0,\"\",\"年度を選択して下さい↓\")","v":""}]
["年度","世帯主",null,null,null,"世帯員1",null,null,null,"世帯員2",null,null,null,"世帯員3",null,null,null,"世帯員4"]
[8]
["4/1時点の年齢にチェック",null,"子ども該当",true,null,null,"子ども該当",true,null,null,"子ども該当",true,null,null,"子ども該当",true,null,null,"子ども該当",true]
[null,null,"未就学児",false,null,null,"未就学児",false,null,null,"未就学児",false,null,null,"未就学児",false,null,null,"未就学児",false]
["※18歳未満（平成２０年４月２日以降生まれ）の方は、子ども支援該当のチェックをはずしてください。\n※６歳未満は令和２年４月２日以降生まれの方です。",null,"子ども非該当",false,null,null,"子ども非該当",false,null,null,"子ども非該当",false,null,null,"子ども非該当",false,null,null,"子ども非該当",false]
[null,null,"介護非該当",false,null,null,"介護非該当",false,null,null,"介護非該当",false,null,null,"介護非該当",false,null,null,"介護非該当",false]
[null,null,"介護該当",false,null,null,"介護該当",false,null,null,"介護該当",false,null,null,"介護該当",false,null,null,"介護該当",false]
["※年度途中で年齢区分が\n　　変わる方は、試算結果も\n　　異なる場合がございます。",null,"65歳以上",false,null,null,"65歳以上",false,null,null,"65歳以上",false,null,null,"65歳以上",false,null,null,"65歳以上",false]
[null,"収入金額","給与所得者等",{"$f":"IF(OR(D17>0,(E14-D14)>0),1,0)","v":0},"所得金額","収入金額","給与所得者等",{"$f":"IF(OR(H17>0,(I14-H14)>0),1,0)","v":0},"所得金額","収入金額","給与所得者等",{"$f":"IF(OR(L17>0,(M14-L14)>0),1,0)","v":0},"所得金額","収入金額","給与所得者等",{"$f":"IF(OR(P17>0,(Q14-P14)>0),1,0)","v":0},"所得金額","収入金額","給与所得者等",{"$f":"IF(OR(T17>0,(U14-T14)>0),1,0)","v":0},"所得金額"]
["給与収入",null,"給与所得(専給含む)",{"$f":"IF(D18=TRUE,0.3*(IF(B12+B13<651000,0,IF(B12+B13<1900000,B12+B13-650000,IF(B12+B13<3600000,INT(INT((B12+B13)/4000)*4000*0.7)-80000,IF(B12+B13<6600000,INT(INT((B12+B13)/4000)*4000*0.8)-440000,IF(B12+B13<8500000,INT((B12+B13)*0.9)-1100000,B12+B13-1950000)))))),IF(B12+B13<651000,0,IF(B12+B13<1900000,B12+B13-650000,IF(B12+B13<3600000,INT(INT((B12+B13)/4000)*4000*0.7)-80000,IF(B12+B13<6600000,INT(INT((B12+B13)/4000)*4000*0.8)-440000,IF(B12+B13<8500000,INT((B12+B13)*0.9)-1100000,B12+B13-1950000))))))","v":0},{"$f":"D12-D15","v":0},null,"給与所得(専給含む)",{"$f":"IF(H18=TRUE,0.3*(IF(F12+F13<651000,0,IF(F12+F13<1900000,F12+F13-650000,IF(F12+F13<3600000,INT(INT((F12+F13)/4000)*4000*0.7)-80000,IF(F12+F13<6600000,INT(INT((F12+F13)/4000)*4000*0.8)-440000,IF(F12+F13<8500000,INT((F12+F13)*0.9)-1100000,F12+F13-1950000)))))),IF(F12+F13<651000,0,IF(F12+F13<1900000,F12+F13-650000,IF(F12+F13<3600000,INT(INT((F12+F13)/4000)*4000*0.7)-80000,IF(F12+F13<6600000,INT(INT((F12+F13)/4000)*4000*0.8)-440000,IF(F12+F13<8500000,INT((F12+F13)*0.9)-1100000,F12+F13-1950000))))))","v":0},{"$f":"H12-H15","v":0},null,"給与所得(専給含む)",{"$f":"IF(L18=TRUE,0.3*(IF(J12+J13<651000,0,IF(J12+J13<1900000,J12+J13-650000,IF(J12+J13<3600000,INT(INT((J12+J13)/4000)*4000*0.7)-80000,IF(J12+J13<6600000,INT(INT((J12+J13)/4000)*4000*0.8)-440000,IF(J12+J13<8500000,INT((J12+J13)*0.9)-1100000,J12+J13-1950000)))))),IF(J12+J13<651000,0,IF(J12+J13<1900000,J12+J13-650000,IF(J12+J13<3600000,INT(INT((J12+J13)/4000)*4000*0.7)-80000,IF(J12+J13<6600000,INT(INT((J12+J13)/4000)*4000*0.8)-440000,IF(J12+J13<8500000,INT((J12+J13)*0.9)-1100000,J12+J13-1950000))))))","v":0},{"$f":"L12-L15","v":0},null,"給与所得(専給含む)",{"$f":"IF(P18=TRUE,0.3*(IF(N12+N13<651000,0,IF(N12+N13<1900000,N12+N13-650000,IF(N12+N13<3600000,INT(INT((N12+N13)/4000)*4000*0.7)-80000,IF(N12+N13<6600000,INT(INT((N12+N13)/4000)*4000*0.8)-440000,IF(N12+N13<8500000,INT((N12+N13)*0.9)-1100000,N12+N13-1950000)))))),IF(N12+N13<651000,0,IF(N12+N13<1900000,N12+N13-650000,IF(N12+N13<3600000,INT(INT((N12+N13)/4000)*4000*0.7)-80000,IF(N12+N13<6600000,INT(INT((N12+N13)/4000)*4000*0.8)-440000,IF(N12+N13<8500000,INT((N12+N13)*0.9)-1100000,N12+N13-1950000))))))","v":0},{"$f":"P12-P15","v":0},null,"給与所得(専給含む)",{"$f":"IF(T18=TRUE,0.3*(IF(R12+R13<651000,0,IF(R12+R13<1900000,R12+R13-650000,IF(R12+R13<3600000,INT(INT((R12+R13)/4000)*4000*0.7)-80000,IF(R12+R13<6600000,INT(INT((R12+R13)/4000)*4000*0.8)-440000,IF(R12+R13<8500000,INT((R12+R13)*0.9)-1100000,R12+R13-1950000)))))),IF(R12+R13<651000,0,IF(R12+R13<1900000,R12+R13-650000,IF(R12+R13<3600000,INT(INT((R12+R13)/4000)*4000*0.7)-80000,IF(R12+R13<6600000,INT(INT((R12+R13)/4000)*4000*0.8)-440000,IF(R12+R13<8500000,INT((R12+R13)*0.9)-1100000,R12+R13-1950000))))))","v":0},{"$f":"T12-T15","v":0}]
["専従給与",null,"軽判給与所得",{"$f":"IF(D18=TRUE,0.3*(IF(B12<651000,0,IF(B12<1900000,B12-650000,IF(B12<3600000,INT((INT(B12/4000)*4000)*0.7)-80000,IF(B12<6600000,INT((INT(B12/4000)*4000)*0.8)-440000,IF(B12<8500000,INT(B12*0.9)-1100000,B12-1950000)))))),IF(B12<651000,0,IF(B12<1900000,B12-650000,IF(B12<3600000,INT((INT(B12/4000)*4000)*0.7)-80000,IF(B12<6600000,INT((INT(B12/4000)*4000)*0.8)-440000,IF(B12<8500000,INT(B12*0.9)-1100000,B12-1950000))))))","v":0},null,null,"軽判給与所得",{"$f":"IF(H18=TRUE,0.3*(IF(F12<651000,0,IF(F12<1900000,F12-650000,IF(F12<3600000,INT((INT(F12/4000)*4000)*0.7)-80000,IF(F12<6600000,INT((INT(F12/4000)*4000)*0.8)-440000,IF(F12<8500000,INT(F12*0.9)-1100000,F12-1950000)))))),IF(F12<651000,0,IF(F12<1900000,F12-650000,IF(F12<3600000,INT((INT(F12/4000)*4000)*0.7)-80000,IF(F12<6600000,INT((INT(F12/4000)*4000)*0.8)-440000,IF(F12<8500000,INT(F12*0.9)-1100000,F12-1950000))))))","v":0},null,null,"軽判給与所得",{"$f":"IF(L18=TRUE,0.3*(IF(J12<651000,0,IF(J12<1900000,J12-650000,IF(J12<3600000,INT((INT(J12/4000)*4000)*0.7)-80000,IF(J12<6600000,INT((INT(J12/4000)*4000)*0.8)-440000,IF(J12<8500000,INT(J12*0.9)-1100000,J12-1950000)))))),IF(J12<651000,0,IF(J12<1900000,J12-650000,IF(J12<3600000,INT((INT(J12/4000)*4000)*0.7)-80000,IF(J12<6600000,INT((INT(J12/4000)*4000)*0.8)-440000,IF(J12<8500000,INT(J12*0.9)-1100000,J12-1950000))))))","v":0},null,null,"軽判給与所得",{"$f":"IF(P18=TRUE,0.3*(IF(N12<651000,0,IF(N12<1900000,N12-650000,IF(N12<3600000,INT((INT(N12/4000)*4000)*0.7)-80000,IF(N12<6600000,INT((INT(N12/4000)*4000)*0.8)-440000,IF(N12<8500000,INT(N12*0.9)-1100000,N12-1950000)))))),IF(N12<651000,0,IF(N12<1900000,N12-650000,IF(N12<3600000,INT((INT(N12/4000)*4000)*0.7)-80000,IF(N12<6600000,INT((INT(N12/4000)*4000)*0.8)-440000,IF(N12<8500000,INT(N12*0.9)-1100000,N12-1950000))))))","v":0},null,null,"軽判給与所得",{"$f":"IF(T18=TRUE,0.3*(IF(R12<651000,0,IF(R12<1900000,R12-650000,IF(R12<3600000,INT((INT(R12/4000)*4000)*0.7)-80000,IF(R12<6600000,INT((INT(R12/4000)*4000)*0.8)-440000,IF(R12<8500000,INT(R12*0.9)-1100000,R12-1950000)))))),IF(R12<651000,0,IF(R12<1900000,R12-650000,IF(R12<3600000,INT((INT(R12/4000)*4000)*0.7)-80000,IF(R12<6600000,INT((INT(R12/4000)*4000)*0.8)-440000,IF(R12<8500000,INT(R12*0.9)-1100000,R12-1950000))))))","v":0}]
["年金収入",null,"年金１５万円控除",{"$f":"IF(B14=\"\",0,IF(D10=TRUE,IF(E14>=150000,150000,E14),0))","v":0},{"$f":"IF(OR(AND(D8=TRUE,D9=TRUE,D10=TRUE,B14>0),AND(D8=FALSE,D9=FALSE,D10=FALSE,B14>0)),\"年齢不適切\",ROUNDDOWN(IF(D10=TRUE,(IF(B14<1100000,0,IF(B14<=3300000,B14-1100000,IF(B14<=4100000,(B14*0.75)-275000,IF(B14<=7700000,(B14*0.85)-685000,IF(B14<=10000000,(B14*0.95)-1455000,B14-1955000)))))),(IF(B14<600000,0,IF(B14<=1300000,B14-600000,IF(B14<=4100000,(B14*0.75)-275000,IF(B14<=7700000,(B14*0.85)-685000,IF(B14<=10000000,(B14*0.95)-1455000,B14-1955000))))))),0))","v":0},null,"年金１５万円控除",{"$f":"IF(F14=\"\",0,IF(H10=TRUE,IF(I14>=150000,150000,I14),0))","v":0},{"$f":"IF(OR(AND(H8=TRUE,H9=TRUE,H10=TRUE,F14>0),AND(H8=FALSE,H9=FALSE,H10=FALSE,F14>0)),\"年齢不適切\",ROUNDDOWN(IF(H10=TRUE,(IF(F14<1100000,0,IF(F14<=3300000,F14-1100000,IF(F14<=4100000,(F14*0.75)-275000,IF(F14<=7700000,(F14*0.85)-685000,IF(F14<=10000000,(F14*0.95)-1455000,F14-1955000)))))),(IF(F14<600000,0,IF(F14<=1300000,F14-600000,IF(F14<=4100000,(F14*0.75)-275000,IF(F14<=7700000,(F14*0.85)-685000,IF(F14<=10000000,(F14*0.95)-1455000,F14-1955000))))))),0))","v":0},null,"年金１５万円控除",{"$f":"IF(J14=\"\",0,IF(L10=TRUE,IF(M14>=150000,150000,M14),0))","v":0},{"$f":"IF(OR(AND(L8=TRUE,L9=TRUE,L10=TRUE,J14>0),AND(L8=FALSE,L9=FALSE,L10=FALSE,J14>0)),\"年齢不適切\",ROUNDDOWN(IF(L10=TRUE,(IF(J14<1100000,0,IF(J14<=3300000,J14-1100000,IF(J14<=4100000,(J14*0.75)-275000,IF(J14<=7700000,(J14*0.85)-685000,IF(J14<=10000000,(J14*0.95)-1455000,J14-1955000)))))),(IF(J14<600000,0,IF(J14<=1300000,J14-600000,IF(J14<=4100000,(J14*0.75)-275000,IF(J14<=7700000,(J14*0.85)-685000,IF(J14<=10000000,(J14*0.95)-1455000,J14-1955000))))))),0))","v":0},null,"年金１５万円控除",{"$f":"IF(N14=\"\",0,IF(P10=TRUE,IF(Q14>=150000,150000,Q14),0))","v":0},{"$f":"IF(OR(AND(P8=TRUE,P9=TRUE,P10=TRUE,N14>0),AND(P8=FALSE,P9=FALSE,P10=FALSE,N14>0)),\"年齢不適切\",ROUNDDOWN(IF(P10=TRUE,(IF(N14<1100000,0,IF(N14<=3300000,N14-1100000,IF(N14<=4100000,(N14*0.75)-275000,IF(N14<=7700000,(N14*0.85)-685000,IF(N14<=10000000,(N14*0.95)-1455000,N14-1955000)))))),(IF(N14<600000,0,IF(N14<=1300000,N14-600000,IF(N14<=4100000,(N14*0.75)-275000,IF(N14<=7700000,(N14*0.85)-685000,IF(N14<=10000000,(N14*0.95)-1455000,N14-1955000))))))),0))","v":0},null,"年金１５万円控除",{"$f":"IF(R14=\"\",0,IF(T10=TRUE,IF(U14>=150000,150000,U14),0))","v":0},{"$f":"IF(OR(AND(T8=TRUE,T9=TRUE,T10=TRUE,R14>0),AND(T8=FALSE,T9=FALSE,T10=FALSE,R14>0)),\"年齢不適切\",ROUNDDOWN(IF(T10=TRUE,(IF(R14<1100000,0,IF(R14<=3300000,R14-1100000,IF(R14<=4100000,(R14*0.75)-275000,IF(R14<=7700000,(R14*0.85)-685000,IF(R14<=10000000,(R14*0.95)-1455000,R14-1955000)))))),(IF(R14<600000,0,IF(R14<=1300000,R14-600000,IF(R14<=4100000,(R14*0.75)-275000,IF(R14<=7700000,(R14*0.85)-685000,IF(R14<=10000000,(R14*0.95)-1455000,R14-1955000))))))),0))","v":0}]
["営業所得",null,"給与調整控除",{"$f":"IF((IF(D12>=100000,100000,D12)+IF(E14>=100000,100000,E14)-100000)<0,0,IF(D12>=100000,100000,D12)+IF(E14>=100000,100000,E14)-100000)","v":0},null,null,"給与調整控除",{"$f":"IF((IF(H12>=100000,100000,H12)+IF(I14>=100000,100000,I14)-100000)<0,0,IF(H12>=100000,100000,H12)+IF(I14>=100000,100000,I14)-100000)","v":0},null,null,"給与調整控除",{"$f":"IF((IF(L12>=100000,100000,L12)+IF(M14>=100000,100000,M14)-100000)<0,0,IF(L12>=100000,100000,L12)+IF(M14>=100000,100000,M14)-100000)","v":0},null,null,"給与調整控除",{"$f":"IF((IF(P12>=100000,100000,P12)+IF(Q14>=100000,100000,Q14)-100000)<0,0,IF(P12>=100000,100000,P12)+IF(Q14>=100000,100000,Q14)-100000)","v":0},null,null,"給与調整控除",{"$f":"IF((IF(T12>=100000,100000,T12)+IF(U14>=100000,100000,U14)-100000)<0,0,IF(T12>=100000,100000,T12)+IF(U14>=100000,100000,U14)-100000)","v":0}]
["不動産所得",null,"軽判給与調整控除",{"$f":"IF((IF(D13>=100000,100000,D13)+IF(E14-D14>=100000,100000,E14-D14)-100000)<0,0,IF(D13>=100000,100000,D13)+IF(E14-D14>=100000,100000,E14-D14)-100000)","v":0},null,null,"軽判給与調整控除",{"$f":"IF((IF(H13>=100000,100000,H13)+IF(I14-H14>=100000,100000,I14-H14)-100000)<0,0,IF(H13>=100000,100000,H13)+IF(I14-H14>=100000,100000,I14-H14)-100000)","v":0},null,null,"軽判給与調整控除",{"$f":"IF((IF(L13>=100000,100000,L13)+IF(M14-L14>=100000,100000,M14-L14)-100000)<0,0,IF(L13>=100000,100000,L13)+IF(M14-L14>=100000,100000,M14-L14)-100000)","v":0},null,null,"軽判給与調整控除",{"$f":"IF((IF(P13>=100000,100000,P13)+IF(Q14-P14>=100000,100000,Q14-P14)-100000)<0,0,IF(P13>=100000,100000,P13)+IF(Q14-P14>=100000,100000,Q14-P14)-100000)","v":0},null,null,"軽判給与調整控除",{"$f":"IF((IF(T13>=100000,100000,T13)+IF(U14-T14>=100000,100000,U14-T14)-100000)<0,0,IF(T13>=100000,100000,T13)+IF(U14-T14>=100000,100000,U14-T14)-100000)","v":0}]
["その他の所得",null,"軽判給与所得",{"$f":"IF(B12-550000<=0,0,1)","v":0},null,null,"軽判給与所得",{"$f":"IF(F12-550000<=0,0,1)","v":0},null,null,"軽判給与所得",{"$f":"IF(J12-550000<=0,0,1)","v":0},null,null,"軽判給与所得",{"$f":"IF(N12-550000<=0,0,1)","v":0},null,null,"軽判給与所得",{"$f":"IF(R12-550000<=0,0,1)","v":0}]
[null,null,"非失該当",false,null,null,"非失該当",false,null,null,"非失該当",false,null,null,"非失該当",false,null,null,"非失該当",false]
["総所得",{"$f":"IF(SUM(E12:E17)<0,0,SUM(E12:E17))","v":0},null,null,null,{"$f":"IF(SUM(I12:I17)<0,0,SUM(I12:I17))","v":0},null,null,null,{"$f":"IF(SUM(M12:M17)<0,0,SUM(M12:M17))","v":0},null,null,null,{"$f":"IF(SUM(Q12:Q17)<0,0,SUM(Q12:Q17))","v":0},null,null,null,{"$f":"IF(SUM(U12:U17)<0,0,SUM(U12:U17))","v":0}]
["専従控除額"]
["軽減判定所得",{"$f":"IF(D13-D16+E14-D14+E15+E16+E17+B20<0,0,D13-D16+E14-D14+E15+E16+E17+B20)","v":0},null,null,null,{"$f":"IF(H13-H16+I14-H14+I15+I16+I17+F20<0,0,H13-H16+I14-H14+I15+I16+I17+F20)","v":0},null,null,null,{"$f":"IF(L13-L16+M14-L14+M15+M16+M17+J20<0,0,L13-L16+M14-L14+M15+M16+M17+J20)","v":0},null,null,null,{"$f":"IF(P13-P16+Q14-P14+Q15+Q16+Q17+N20<0,0,P13-P16+Q14-P14+Q15+Q16+Q17+N20)","v":0},null,null,null,{"$f":"IF(T13-T16+U14-T14+U15+U16+U17+R20<0,0,T13-T16+U14-T14+U15+U16+U17+R20)","v":0}]
["賦課標準所得",{"$f":"IF(B19<=430000,0,IF(A4>=6,B19-430000,ROUNDDOWN((B19-430000),-3)))","v":0},null,null,null,{"$f":"IF(F19<=430000,0,IF(A4>=6,F19-430000,ROUNDDOWN((F19-430000),-3)))","v":0},null,null,null,{"$f":"IF(J19<=430000,0,IF(A4>=6,J19-430000,ROUNDDOWN((J19-430000),-3)))","v":0},null,null,null,{"$f":"IF(N19<=430000,0,IF(A4>=6,N19-430000,ROUNDDOWN((N19-430000),-3)))","v":0},null,null,null,{"$f":"IF(R19<=430000,0,IF(A4>=6,R19-430000,ROUNDDOWN((R19-430000),-3)))","v":0}]
[]
[]
["世帯人数",{"$f":"D25+H25+L25+P25+T25","v":0},"カウント",{"$f":"IF(AND(D6=FALSE,D7=FALSE,D8=FALSE,D9=FALSE,D10=FALSE),0,1)","v":0},null,null,"カウント",{"$f":"IF(AND(H6=FALSE,H7=FALSE,H8=FALSE,H9=FALSE,H10=FALSE),0,1)","v":0},null,null,"カウント",{"$f":"IF(AND(L6=FALSE,L7=FALSE,L8=FALSE,L9=FALSE,L10=FALSE),0,1)","v":0},null,null,"カウント",{"$f":"IF(AND(P6=FALSE,P7=FALSE,P8=FALSE,P9=FALSE,P10=FALSE),0,1)","v":0},null,null,"カウント",{"$f":"IF(AND(T6=FALSE,T7=FALSE,T8=FALSE,T9=FALSE,T10=FALSE),0,1)","v":0}]
["世帯総所得",{"$f":"B19+F19+J19+N19+R19","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,3]
["世帯軽減判定所得",{"$f":"B21+F21+J21+N21+R21","v":0}]
["世帯賦課標準所得",{"$f":"B22+F22+J22+N22+R22","v":0}]

{"sheet":"加入情報入力用","index":1,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":true,"merged":[[0,0,0,1],[3,0,3,1]]}
["加入情報"]
[]
["過年度試算 ","次年度試算 "]
["↑現年度試算はチェック不要↑"]
["年度",{"$f":"IF(世帯情報入力用!A4=\"\",\"\",世帯情報入力用!A4)","v":8}]
["開始月",4]
["終了月",3]
["手続き月",null,{"$f":"IF(B17=TRUE,\"←入力不要\",\"\")","v":""}]
[]
["保険料額",{"$f":"IF(OR(B6=\"\",B7=\"\"),\"\",ROUNDDOWN(世帯賦課条件!B36*(B21-B20+1)/12,0))","v":0}]
["期割回数",{"$f":"IF(AND(B16=FALSE,B17=FALSE,B8=\"\"),\"\",IF(B16=TRUE,1,IF(B17=TRUE,10,VLOOKUP(B8,$A$22:$C$33,3,0))))","v":""}]
[]
["今年度75歳 "]
[{"$f":"IF(B18=TRUE,\"誕生日月\",\"\")","v":""},null,{"$f":"IF(AND(B18=TRUE,B14=\"\"),\"←誕生日月入力\",\"\")","v":""}]
[]
["過年度試算",false]
["次年度試算",false]
["75歳 誕生日",false]
["誕生日月前月",{"$f":"IF(B14=\"\",\"\",IF(B14=1,12,B14-1))","v":""}]
["月分 開始値",{"$f":"VLOOKUP(B6,$A$22:$B$33,2,0)","v":1}]
["月分 終了値",{"$f":"VLOOKUP(B7,$A$22:$B$33,2,0)","v":12}]
[4,1,10]
[5,2,10]
[6,3,9]
[7,4,8]
[8,5,7]
[9,6,6]
[10,7,5]
[11,8,4]
[12,9,3]
[1,10,2]
[2,11,1]
[3,12,1]

{"sheet":"試算結果","index":2,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,17,0,22],[1,0,1,22],[10,11,10,12],[3,0,3,1],[3,5,3,6],[3,14,3,16],[5,1,5,4],[5,5,5,7],[7,1,7,4],[7,5,7,7],[9,1,9,4],[10,3,10,5],[10,6,10,8],[5,8,5,15],[13,1,13,21],[14,1,14,21],[15,1,15,21],[16,1,17,21],[19,1,19,21],[25,1,25,21],[26,1,26,21],[27,1,27,21],[20,1,20,21],[21,1,21,21],[22,1,22,21],[23,1,23,21],[24,1,24,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2026-04-21"}]
["保険料試算"]
[]
["令和",null,{"$f":"IF(加入情報入力用!B5=\"\",\"\",加入情報入力用!B5)","v":8},"年度",null,"(令和",null,{"$f":"IF(加入情報入力用!B5=\"\",\"\",加入情報入力用!B5)","v":8},"年 4 月～令和",null,null,null,null,{"$f":"IF(加入情報入力用!B5=\"\",\"\",加入情報入力用!B5+1)","v":9},"年 3 月)"]
[]
[null,{"$f":"IF(加入情報入力用!B10=\"\",\"\",加入情報入力用!B10)","v":0},null,null,null,"円／年",null,null,{"$f":"IF(AND(加入情報入力用!B6=\"\",加入情報入力用!B7=\"\"),\"(   月分～   月分)\",IF(加入情報入力用!B6=加入情報入力用!B7,\"( \"&加入情報入力用!B6&\" 月分)\",\"( \"&加入情報入力用!B6&\" 月分～ \"&加入情報入力用!B7&\" 月分)\"))","v":"( 4 月分～ 3 月分)"}]
[]
[null,{"$f":"IF(加入情報入力用!B10=\"\",\"\",加入情報入力用!B10/(加入情報入力用!B21-加入情報入力用!B20+1))","v":0},null,null,null,"円／月"]
[]
[null,"月支払額"]
[null,null,"約",{"$f":"IF(加入情報入力用!B10=\"\",\"\",加入情報入力用!B10/加入情報入力用!B11)","v":{"$error":"#VALUE!"}},null,null,"円／月",null,null,"（",{"$f":"IF(加入情報入力用!B11=\"\",\"\",加入情報入力用!B11)","v":""},"回）"]
[]
[]
[null,{"$f":"IF(加入情報入力用!B5=\"\",\"　※保険料の決定通知書は、翌月の   月中旬に発送します。\",IF(加入情報入力用!B17=TRUE,\"　※保険料の決定通知書は、\"&加入情報入力用!B5&\" 年 6 月中旬に発送します。\",IF(加入情報入力用!B16=TRUE,\"　※保険料の決定通知書は、翌月の \"&加入情報入力用!B8+1&\" 月中旬に発送します。\",IF(加入情報入力用!B8=4,\"　※保険料の決定通知書は、翌々月の \"&6&\" 月中旬に発送します。\",IF(加入情報入力用!B8=12,\"　※保険料の決定通知書は、翌月の \"&1&\" 月中旬に発送します。\",\"　※保険料の決定通知書は、翌月の \"&加入情報入力用!B8+1&\" 月中旬に発送します。\")))))","v":"　※保険料の決定通知書は、翌月の 1 月中旬に発送します。"}]
[null,{"$f":"IF(加入情報入力用!B16=TRUE,IF(加入情報入力用!B5=\"\",\"　　お支払いは、原則通知書発送月の  月末までの一括払いです。\",IF(加入情報入力用!B8=12,\"　　お支払いは、原則通知書発送月の \"&1&\" 月末までの一括払いです。\",\"　　お支払いは、原則通知書発送月の \"&加入情報入力用!B8+1&\" 月末までの一括払いです。\")),IF(加入情報入力用!B5=\"\",\"　　お支払いについては、原則通知書発送月の  月から\",\"　　お支払いについては、原則通知書発送月の \"&IF(加入情報入力用!B17=TRUE,\" 6 \",IF(加入情報入力用!B8=4,\" 6 \",IF(加入情報入力用!B8=12,\" 1 \",加入情報入力用!B8+1)))&\" 月から\"))","v":"　　お支払いについては、原則通知書発送月の 1 月から"}]
[null,{"$f":"IF(加入情報入力用!B16=TRUE,\"\",IF(加入情報入力用!B18=TRUE,IF(加入情報入力用!B5=\"\",\"　　誕生日の前月の　月までの分割です。\",\"　　誕生日の前月の \"&加入情報入力用!B19&\" 月までの分割です。\" ),IF(加入情報入力用!B5=\"\",\"　　年度末の　年 3 月までの分割です。\",\"　　年度末の \"&加入情報入力用!B5+1&\" 年 3 月までの分割です。\" )))","v":"　　年度末の 9 年 3 月までの分割です。"}]
[null,"　※納付困難な場合は、決定通知書を受取っていただいてから、\n　　本庁、または行政サービスセンター等でご相談ください。"]
[]
[]
[]
[null," ※今回の結果は概算であり保険料の決定額ではありません。"]
[]
[null," ※本シートでは1年間（12か月分）の保険料を計算しておりますが、"]
[null," 　実際に通知される保険料は、加入月数によって変動します。"]
[]
[null," ※国民健康保険は、決定料金を年度末（3月末）までの分割払いと"]
[null," 　となっており、社会保険のような月額払いとは異なります。"]

{"sheet":"世帯賦課条件","index":3,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":true,"merged":[[28,1,28,5],[0,0,0,7],[2,0,2,1],[3,0,3,1],[25,1,25,5],[22,1,22,5],[19,1,19,5]]}
["賦課明細"]
[]
["給与所得者等 人数",null,{"$f":"世帯情報入力用!D11+世帯情報入力用!H11+世帯情報入力用!L11+世帯情報入力用!P11+世帯情報入力用!T11","v":0}]
["世帯被保険者数",null,{"$f":"世帯情報入力用!B25","v":0}]
[]
[null,"7割軽減","5割軽減","2割軽減",null,null,null,"当該世帯軽減率"]
["軽減判定額",{"$f":"IF(C3=0,430000,430000+((C3-1)*100000))","v":430000},{"$f":"IF(C3=0,430000+(試算年度条件!B4*世帯賦課条件!C4),430000+(試算年度条件!B4*世帯賦課条件!C4)+((C3-1)*100000))","v":430000},{"$f":"IF(C3=0,430000+(試算年度条件!B5*世帯賦課条件!C4),430000+(試算年度条件!B5*世帯賦課条件!C4)+((C3-1)*100000))","v":430000},null,null,null,{"$f":"IF(世帯情報入力用!A4=\"\",\"\",IF(I7=0.3,\"7割軽減\",IF(I7=0.5,\"5割軽減\",IF(I7=0.8,\"2割軽減\",\"軽減なし\"))))","v":"7割軽減"},{"$f":"IF(世帯情報入力用!B27<=世帯賦課条件!B7,0.3,IF(世帯情報入力用!B27<=世帯賦課条件!C7,0.5,IF(世帯情報入力用!B27<=世帯賦課条件!D7,0.8,1)))","v":0.3}]
[]
[null,"所得割率","均等割額","平等割額","賦課限度額"]
["医療",{"$f":"試算年度条件!B6","v":9.5000000000000001E-2},{"$f":"試算年度条件!B7","v":34990},{"$f":"試算年度条件!B8","v":33908},{"$f":"試算年度条件!B9","v":660000}]
["支援",{"$f":"試算年度条件!B10","v":3.0599999999999999E-2},{"$f":"試算年度条件!B11","v":11191},{"$f":"試算年度条件!B12","v":10845},{"$f":"試算年度条件!B13","v":260000}]
["介護",{"$f":"試算年度条件!B14","v":2.5999999999999999E-2},{"$f":"試算年度条件!B15","v":18682},{"$f":"試算年度条件!B16","v":0},{"$f":"試算年度条件!B17","v":170000}]
["子ども",{"$f":"試算年度条件!B18","v":2.8E-3},{"$f":"試算年度条件!B19","v":1841},{"$f":"試算年度条件!B20","v":0},{"$f":"試算年度条件!B21","v":30000}]
[]
[null,"世帯主","世帯員1","世帯員2","世帯員3","世帯員4"]
["総所得金額",{"$f":"IF(世帯情報入力用!B19=0,\"\",世帯情報入力用!B19)","v":""},{"$f":"IF(世帯情報入力用!F19=0,\"\",世帯情報入力用!F19)","v":""},{"$f":"IF(世帯情報入力用!J19=0,\"\",世帯情報入力用!J19)","v":""},{"$f":"IF(世帯情報入力用!N19=0,\"\",世帯情報入力用!N19)","v":""},{"$f":"IF(世帯情報入力用!R19=0,\"\",世帯情報入力用!R19)","v":""}]
["賦課標準所得金額",{"$f":"IF(世帯情報入力用!B22=0,\"\",世帯情報入力用!B22)","v":""},{"$f":"IF(世帯情報入力用!F22=0,\"\",世帯情報入力用!F22)","v":""},{"$f":"IF(世帯情報入力用!J22=0,\"\",世帯情報入力用!J22)","v":""},{"$f":"IF(世帯情報入力用!N22=0,\"\",世帯情報入力用!N22)","v":""},{"$f":"IF(世帯情報入力用!R22=0,\"\",世帯情報入力用!R22)","v":""}]
["医療 所得割額",{"$f":"ROUNDDOWN(世帯情報入力用!B22*世帯賦課条件!B10,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!F22*世帯賦課条件!B10,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!J22*世帯賦課条件!B10,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!N22*世帯賦課条件!B10,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!R22*世帯賦課条件!B10,0)","v":0}]
["医療 均等割額",{"$f":"IF(AND(世帯情報入力用!D25=1,世帯情報入力用!D6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!D25=1,世帯情報入力用!D6=FALSE),ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!H25=1,世帯情報入力用!H6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!H25=1,世帯情報入力用!H6=FALSE),ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!L25=1,世帯情報入力用!L6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!L25=1,世帯情報入力用!L6=FALSE),ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!P25=1,世帯情報入力用!P6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!P25=1,世帯情報入力用!P6=FALSE),ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!T25=1,世帯情報入力用!T6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!T25=1,世帯情報入力用!T6=FALSE),ROUNDDOWN(世帯賦課条件!C10*世帯賦課条件!I7,0),0))","v":0}]
["医療 平等割額",{"$f":"IF(世帯情報入力用!D25+世帯情報入力用!H25+世帯情報入力用!L25+世帯情報入力用!P25+世帯情報入力用!T25>0,ROUNDDOWN(D10*I7,0),0)","v":0}]
["支援 所得割額",{"$f":"ROUNDDOWN(世帯情報入力用!B22*世帯賦課条件!B11,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!F22*世帯賦課条件!B11,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!J22*世帯賦課条件!B11,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!N22*世帯賦課条件!B11,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!R22*世帯賦課条件!B11,0)","v":0}]
["支援 均等割額",{"$f":"IF(AND(世帯情報入力用!D25=1,世帯情報入力用!D6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!D25=1,世帯情報入力用!D6=FALSE),ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!H25=1,世帯情報入力用!H6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!H25=1,世帯情報入力用!H6=FALSE),ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!L25=1,世帯情報入力用!L6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!L25=1,世帯情報入力用!L6=FALSE),ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!P25=1,世帯情報入力用!P6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!P25=1,世帯情報入力用!P6=FALSE),ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0),0))","v":0},{"$f":"IF(AND(世帯情報入力用!T25=1,世帯情報入力用!T6=TRUE),ROUNDDOWN(ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0)/2,0),IF(AND(世帯情報入力用!T25=1,世帯情報入力用!T6=FALSE),ROUNDDOWN(世帯賦課条件!C11*世帯賦課条件!I7,0),0))","v":0}]
["支援 平等割額",{"$f":"IF(世帯情報入力用!D25+世帯情報入力用!H25+世帯情報入力用!L25+世帯情報入力用!P25+世帯情報入力用!T25>0,ROUNDDOWN(D11*I7,0),0)","v":0}]
["介護 所得割額",{"$f":"IF(世帯情報入力用!D9=TRUE,ROUNDDOWN(世帯情報入力用!B22*世帯賦課条件!B12,0),0)","v":0},{"$f":"IF(世帯情報入力用!H9=TRUE,ROUNDDOWN(世帯情報入力用!F22*世帯賦課条件!B12,0),0)","v":0},{"$f":"IF(世帯情報入力用!L9=TRUE,ROUNDDOWN(世帯情報入力用!J22*世帯賦課条件!B12,0),0)","v":0},{"$f":"IF(世帯情報入力用!P9=TRUE,ROUNDDOWN(世帯情報入力用!N22*世帯賦課条件!B12,0),0)","v":0},{"$f":"IF(世帯情報入力用!T9=TRUE,ROUNDDOWN(世帯情報入力用!R22*世帯賦課条件!B12,0),0)","v":0}]
["介護 均等割額",{"$f":"IF(AND(世帯情報入力用!D9=TRUE,世帯情報入力用!D25=1),ROUNDDOWN(世帯賦課条件!C12*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!H9=TRUE,世帯情報入力用!H25=1),ROUNDDOWN(世帯賦課条件!C12*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!L9=TRUE,世帯情報入力用!L25=1),ROUNDDOWN(世帯賦課条件!C12*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!P9=TRUE,世帯情報入力用!P25=1),ROUNDDOWN(世帯賦課条件!C12*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!T9=TRUE,世帯情報入力用!T25=1),ROUNDDOWN(世帯賦課条件!C12*世帯賦課条件!I7,0),0)","v":0}]
["介護 平等割額",{"$f":"IF(AND(OR(世帯情報入力用!D9=TRUE,世帯情報入力用!H9=TRUE,世帯情報入力用!L9=TRUE,世帯情報入力用!P9=TRUE,世帯情報入力用!T9=TRUE),(世帯情報入力用!D25+世帯情報入力用!H25+世帯情報入力用!L25+世帯情報入力用!P25+世帯情報入力用!T25>0)),ROUNDDOWN(世帯賦課条件!D12*世帯賦課条件!I7,0),0)","v":0}]
["子ども 所得割額",{"$f":"ROUNDDOWN(世帯情報入力用!B22*世帯賦課条件!B13,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!F22*世帯賦課条件!B13,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!J22*世帯賦課条件!B13,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!N22*世帯賦課条件!B13,0)","v":0},{"$f":"ROUNDDOWN(世帯情報入力用!R22*世帯賦課条件!B13,0)","v":0}]
["子ども 均等割額",{"$f":"IF(AND(世帯情報入力用!D5=TRUE,世帯情報入力用!D25=1),ROUNDDOWN(世帯賦課条件!C13*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!H5=TRUE,世帯情報入力用!H25=1),ROUNDDOWN(世帯賦課条件!C13*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!L5=TRUE,世帯情報入力用!L25=1),ROUNDDOWN(世帯賦課条件!C13*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!P5=TRUE,世帯情報入力用!P25=1),ROUNDDOWN(世帯賦課条件!C13*世帯賦課条件!I7,0),0)","v":0},{"$f":"IF(AND(世帯情報入力用!T5=TRUE,世帯情報入力用!T25=1),ROUNDDOWN(世帯賦課条件!C13*世帯賦課条件!I7,0),0)","v":0}]
["子ども 平等割額",{"$f":"IF(AND(OR(世帯情報入力用!D5=TRUE,世帯情報入力用!H5=TRUE,世帯情報入力用!L5=TRUE,世帯情報入力用!P5=TRUE,世帯情報入力用!T5=TRUE,),(世帯情報入力用!D25+世帯情報入力用!H25+世帯情報入力用!L25+世帯情報入力用!P25+世帯情報入力用!T25>0)),ROUNDDOWN(世帯賦課条件!D13*世帯賦課条件!I7,0),0)","v":0}]
[]
["世帯医療分",{"$f":"IF(SUM(B18:F20)>=E10,E10,SUM(B18:F20))","v":0}]
["世帯支援分",{"$f":"IF(SUM(B21:F23)>=E11,E11,SUM(B21:F23))","v":0}]
["世帯介護分",{"$f":"IF(SUM(B24:F26)>=E12,E12,SUM(B24:F26))","v":0}]
["世帯子ども分",{"$f":"IF(SUM(B27:F29)>=E13,E13,SUM(B27:F29))","v":0}]
[]
["世帯保険料額",{"$f":"SUM(B31:B34)","v":0}]
["世帯月保険料額",{"$f":"B36/12","v":0}]

{"sheet":"試算年度条件","index":4,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":true,"merged":[[2,0,2,1],[0,0,0,1]]}
[{"$f":"世帯情報入力用!A4","v":8}]
[]
["試算年度条件"]
["5割",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,2,0)","v":310000}]
["2割",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,3,0)","v":570000}]
["医療 所得割率",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,4,0)","v":9.5000000000000001E-2}]
["医療 均等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,5,0)","v":34990}]
["医療 平等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,6,0)","v":33908}]
["医療 限度額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,7,0)","v":660000}]
["支援 所得割率",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,8,0)","v":3.0599999999999999E-2}]
["支援 均等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,9,0)","v":11191}]
["支援 平等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,10,0)","v":10845}]
["支援 限度額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,11,0)","v":260000}]
["介護 所得割率",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,12,0)","v":2.5999999999999999E-2}]
["介護 均等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,13,0)","v":18682}]
["介護 平等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,14,0)","v":0}]
["介護 限度額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,15,0)","v":170000}]
["子ども 所得割率",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,16,0)","v":2.8E-3}]
["子ども 均等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,17,0)","v":1841}]
["子ども 平等割額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,18,0)","v":0}]
["子ども 限度額",{"$f":"VLOOKUP(世帯情報入力用!A4,'各年度 料率'!$A$2:$S$9,19,0)","v":30000}]

{"sheet":"各年度 料率","index":5,"n_rows":9,"n_cols":19,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["年度","5割","2割","医療 所得割率","医療 均等割額","医療 平等割額","医療 限度額","支援 所得割率","支援 均等割額","支援 平等割額","支援 限度額","介護 所得割率","介護 均等割額","介護 平等割額","介護 限度額","子ども 所得割率","子ども 均等割額","子ども 平等割額","子ども 限度額"]
[3,285000,520000,8.48E-2,30157,31368,630000,2.7300000000000001E-2,9478,9858,190000,2.47E-2,18213,0,170000]
[4,285000,520000,8.7099999999999997E-2,31854,32105,630000,2.6599999999999999E-2,9426,9500,190000,2.4799999999999999E-2,18306,0,170000]
[5,290000,535000,8.8599999999999998E-2,32948,32750,650000,2.76E-2,9945,9886,200000,2.6100000000000002E-2,19552,0,170000]
[6,295000,545000,9.5600000000000004E-2,35040,34803,650000,3.1199999999999999E-2,11167,11091,220000,2.64E-2,19389,0,170000]
[7,305000,560000,9.2999999999999999E-2,34424,33574,650000,3.0200000000000001E-2,11034,10761,240000,2.5600000000000001E-2,18784,0,170000]
[8,310000,570000,9.5000000000000001E-2,34990,33908,660000,3.0599999999999999E-2,11191,10845,260000,2.5999999999999999E-2,18682,0,170000,2.8E-3,1841,0,30000]
[9]
[10]