{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["（参考）大規模型事業所（特例）計算シート","記入例"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"（参考）大規模型事業所（特例）計算シート","index":0,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,2,1,18],[24,13,24,16],[24,1,25,1]]}
["大規模型事業所（特例）計算シート　"]
[null,null,"　※このシートは事業所の参考のため作成されたものであり、提出の義務はありません。"]
[]
[null,"入力項目",null,null,null,null,null,null,null,null,"結果"]
[]
[null,"（１）太枠の中に前年の月毎延べ利用者数を入力してください。",null,null,null,null,null,"人",null,null,"■基本となる事業所規模"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G$6<=750,\"750人以内（通常規模型）\",\"750人超（大規模型）\")","v":"750人以内（通常規模型）"}]
[]
[null,"（２）太枠の中に月当たりの利用者数と、加算を算定する利用者数を入力してください。"]
[null,"月当たりの全利用者数（要介護のみ）",null,"人",null,null,null,null,null,null,"■大規模型事業所（特例）の要件"]
[null,"ﾘﾊﾏﾈ加算を算定する利用者数",null,"人",null,null,null,null,null,null,"①リハビリテーションマネジメント加算の算定率80％以上"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=0.8,\"要件①を満たしている\",\"要件①を満たしていない\")","v":{"$error":"#DIV/0!"}},null,null,null,"算定率",{"$f":"$C$11/$C$10","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（あと",{"$f":"IF(P12<0.8,ROUNDUP(C10*0.8-C11,0),\"-\")","v":{"$error":"#DIV/0!"}},"名の算定が必要です）"]
[null,"（３）太枠の中に、利用時間毎の月延べ利用者数を入力してください。"]
[null,"１～２時間利用",null,"人",null,null,null,null,null,null,"②リハビリテーション専門職の配置が10:1以上"]
[null,"２～３時間利用",null,"人",null,null,null,null,null,null,{"$f":"IF($P$16<=10,\"要件②を満たしている\",\"要件②を満たしていない\")","v":{"$error":"#DIV/0!"}},null,null,null,"配置",{"$f":"$O$19/O21","v":{"$error":"#DIV/0!"}},":1配置"]
[null,"３～４時間利用",null,"人",null,null,null,null,null,null,null,null,null,null,"（あと",{"$f":"IF(P16>10,(O19/10-O21),\"-\")","v":{"$error":"#DIV/0!"}},"人時/月の配置が必要です）"]
[null,"４～５時間利用",null,"人"]
[null,"５～６時間利用",null,"人",null,null,null,null,null,null,null,"・利用時間×利用人数の合計",null,null,{"$f":"C15*1+C16*2+C17*3+C18*4+C19*5+C20*6","v":0},"（人時/月）"]
[null,"６～７時間利用",null,"人"]
[null,null,null,null,null,null,null,null,null,null,null,"・ﾘﾊ専門職の勤務時間の合計",null,null,{"$f":"SUM(OFFSET(T25,0,0,COUNT(T:T),1))","v":0},"（人時/月）"]
[null,"（４）太枠の中に、１日あたりの勤務時間、勤務日、該当する人数を入力してください。"]
[]
[null,null,"勤務時間/日",null,"勤務日/月",null,"該当する人数",null,null,null,null,null,null,null,null,null,null,null,null,"結果"]
[null,"所定労働時間のうち、通所ﾘﾊﾋﾞﾘﾃｰｼｮﾝの業務に従事している時間\n",null,"時間/日",null,"日",null,"人",null,null,null,null,"あなたの事業所は",{"$f":"IF(OR(G6<=750,AND(P12>=0.8,$P$16<=10)),\"通常規模型リハビリテーション費\",\"大規模型リハビリテーション費\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"PRODUCT(C25,E25,G25)","v":0},"人時/月"]
[null,null,null,"時間/日",null,"日",null,"人",null,null,null,null,null,null,null,null,"が算定可能です",null,null,{"$f":"PRODUCT(C26,E26,G26)","v":0},"人時/月"]
[null,null,null,"時間/日",null,"日",null,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C27,E27,G27)","v":0},"人時/月"]
[null,null,null,"時間/日",null,"日",null,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C28,E28,G28)","v":0},"人時/月"]
[null,null,null,"時間/日",null,"日",null,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C29,E29,G29)","v":0},"人時/月"]

{"sheet":"記入例","index":1,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,2,1,18],[24,13,24,16],[24,1,25,1]]}
["大規模型事業所（特例）計算シート　"]
[null,null,"　※このシートは事業所の参考のため作成されたものであり、提出の義務はありません。"]
[]
[null,"入力項目",null,null,null,null,null,null,null,null,"結果"]
[]
[null,"（１）太枠の中に前年の月毎延べ利用者数を入力してください。",null,null,null,null,800,"人",null,null,"■基本となる事業所規模"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G$6<=750,\"750人以内（通常規模型）\",\"750人超（大規模型）\")","v":"750人超（大規模型）"}]
[]
[null,"（２）太枠の中に月当たりの利用者数と、加算を算定する利用者数を入力してください。"]
[null,"月当たりの全利用者数（要介護のみ）",19,"人",null,null,null,null,null,null,"■大規模型事業所（特例）の要件"]
[null,"ﾘﾊﾏﾈ加算を算定する利用者数",2,"人",null,null,null,null,null,null,"①リハビリテーションマネジメント加算の算定率80％以上"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=0.8,\"要件①を満たしている\",\"要件①を満たしていない\")","v":"要件①を満たしていない"},null,null,null,"算定率",{"$f":"$C$11/$C$10","v":0.10526315789473684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（あと",{"$f":"IF(P12<0.8,ROUNDUP(C10*0.8-C11,0),\"-\")","v":14},"名の算定が必要です）"]
[null,"（３）太枠の中に、利用時間毎の月延べ利用者数を入力してください。"]
[null,"１～２時間利用",200,"人",null,null,null,null,null,null,"②リハビリテーション専門職の配置が10:1以上"]
[null,"２～３時間利用",600,"人",null,null,null,null,null,null,{"$f":"IF($P$16<=10,\"要件②を満たしている\",\"要件②を満たしていない\")","v":"要件②を満たしている"},null,null,null,"配置",{"$f":"$O$19/O21","v":8.1027667984189726},":1配置"]
[null,"３～４時間利用",300,"人",null,null,null,null,null,null,null,null,null,null,"（あと",{"$f":"IF(P16>10,(O19/10-O21),\"-\")","v":"-"},"人時/月の配置が必要です）"]
[null,"４～５時間利用",100,"人"]
[null,"５～６時間利用",500,"人",null,null,null,null,null,null,null,"・利用時間×利用人数の合計",null,null,{"$f":"C15*1+C16*2+C17*3+C18*4+C19*5+C20*6","v":8200},"（人時/月）"]
[null,"６～７時間利用",500,"人"]
[null,null,null,null,null,null,null,null,null,null,null,"・ﾘﾊ専門職の勤務時間の合計",null,null,{"$f":"SUM(OFFSET(T25,0,0,COUNT(T:T),1))","v":1012},"（人時/月）"]
[null,"（４）太枠の中に、１日あたりの勤務時間、勤務日、該当する人数を入力してください。"]
[]
[null,null,"勤務時間/日",null,"勤務日/月",null,"該当する人数",null,null,null,null,null,null,null,null,null,null,null,null,"結果"]
[null,"所定労働時間のうち、通所ﾘﾊﾋﾞﾘﾃｰｼｮﾝの業務に従事している時間\n",8,"時間/日",20,"日",4,"人",null,null,null,null,"あなたの事業所は",{"$f":"IF(OR(G6<=750,AND(P12>=0.8,$P$16<=10)),\"通常規模型リハビリテーション費\",\"大規模型リハビリテーション費\")","v":"大規模型リハビリテーション費"},null,null,null,null,null,{"$f":"PRODUCT(C25,E25,G25)","v":640},"人時/月"]
[null,null,4.5,"時間/日",20,"日",2,"人",null,null,null,null,null,null,null,null,"が算定可能です",null,null,{"$f":"PRODUCT(C26,E26,G26)","v":180},"人時/月"]
[null,null,8,"時間/日",12,"日",1,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C27,E27,G27)","v":96},"人時/月"]
[null,null,8,"時間/日",12,"日",1,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C28,E28,G28)","v":96},"人時/月"]
[null,null,null,"時間/日",null,"日",null,"人",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(C29,E29,G29)","v":0},"人時/月"]