{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["様式８（全体）","（参考）様式8-2 (GH併設用)"],"not_rendered":{"charts":0,"images":76,"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":"様式８（全体）","index":0,"n_rows":102,"n_cols":29,"rows_kept":102,"cut":false,"hidden":false,"merged":[[41,0,41,28],[42,0,42,28],[64,2,64,7],[55,15,55,21],[55,22,55,28],[55,2,55,7],[59,8,59,14],[59,15,59,21],[59,22,59,28],[59,2,59,7],[58,3,58,7],[50,2,50,7],[51,2,51,7],[50,8,50,14],[50,15,50,21],[50,22,50,28],[49,8,49,14],[49,15,49,21],[49,22,49,28],[55,8,55,14],[44,15,44,21],[44,22,44,28],[45,22,45,28],[48,22,48,28],[71,22,71,28],[62,2,62,7],[68,2,68,7],[69,3,69,7],[70,1,70,7],[71,1,71,7],[64,22,64,28],[65,22,65,28],[70,8,70,14],[71,8,71,14],[67,15,67,21],[67,22,67,28],[66,2,66,7],[67,2,67,7],[66,8,66,14],[66,15,66,21],[66,22,66,28],[69,15,69,21],[70,15,70,21],[71,15,71,21],[64,15,64,21],[69,8,69,14],[67,8,67,14],[57,22,57,28],[68,22,68,28],[69,22,69,28],[58,22,58,28],[60,22,60,28],[61,22,61,28],[62,22,62,28],[63,22,63,28],[70,22,70,28],[46,15,46,21],[47,15,47,21],[48,15,48,21],[51,15,51,21],[52,15,52,21],[53,15,53,21],[54,15,54,21],[56,15,56,21],[51,22,51,28],[52,22,52,28],[53,22,53,28],[54,22,54,28],[56,22,56,28],[58,15,58,21],[60,15,60,21],[61,15,61,21],[62,15,62,21],[63,15,63,21],[46,22,46,28],[47,22,47,28],[43,0,71,0],[43,1,44,7],[43,8,43,28],[44,8,44,14],[45,8,45,14],[46,8,46,14],[47,8,47,14],[48,8,48,14],[51,8,51,14],[52,8,52,14],[53,8,53,14],[54,8,54,14],[56,8,56,14],[57,8,57,14],[58,8,58,14],[60,8,60,14],[45,15,45,21],[65,15,65,21],[68,15,68,21],[61,8,61,14],[62,8,62,14],[63,8,63,14],[64,8,64,14],[65,8,65,14],[68,8,68,14],[22,0,26,4],[22,5,22,10],[22,17,22,22],[40,0,40,28],[31,5,32,10],[31,11,31,28],[32,11,32,18],[32,19,32,28],[33,5,34,10],[33,11,33,16],[33,17,33,22],[33,23,33,28],[34,11,34,28],[36,0,37,4],[38,0,39,4],[57,15,57,21],[17,18,17,25],[18,18,18,25],[19,18,19,25],[20,18,20,25],[17,26,17,28],[18,26,18,28],[19,26,19,28],[20,26,20,28],[21,5,21,20],[17,5,17,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[17,8,17,15],[18,8,18,15],[19,8,19,15],[20,8,20,15],[17,16,17,17],[18,16,18,17],[19,16,19,17],[20,16,20,17],[13,17,13,19],[14,17,14,19],[13,20,13,22],[14,20,14,22],[13,23,13,28],[14,23,14,28],[16,5,16,7],[16,8,16,15],[16,16,16,17],[16,18,16,25],[16,26,16,28],[12,0,15,4],[16,0,21,4],[7,1,8,4],[8,15,8,25],[9,0,9,4],[10,0,11,4],[10,5,10,8],[10,9,10,28],[11,5,11,8],[11,9,11,28],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7],[12,8,12,16],[12,20,12,28],[13,8,13,10],[14,8,14,10],[15,8,15,10],[13,11,13,16],[14,11,14,16],[15,11,15,16],[15,17,15,28],[12,17,12,19],[1,0,1,28],[4,0,8,0],[4,1,4,4],[4,5,4,28],[5,1,5,4],[5,5,5,28],[6,1,6,4],[6,5,6,6],[6,12,6,13],[6,19,6,20],[3,0,3,28],[6,7,6,11],[6,14,6,18],[6,21,6,28],[22,23,22,28],[23,5,23,10],[23,17,23,22],[24,5,25,10],[28,20,28,28],[28,11,28,16],[28,17,28,19],[24,11,24,28],[25,11,25,18],[25,19,25,28],[26,5,26,10],[26,11,26,28],[27,5,30,10],[27,11,27,28],[29,11,29,16],[29,17,29,19],[29,20,29,28],[30,11,30,18],[30,19,30,28],[27,0,35,4],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[36,17,36,19],[37,17,37,19],[38,17,38,19],[39,17,39,19],[35,5,35,10],[35,11,35,28],[74,0,74,28],[76,0,76,28],[77,0,77,4],[77,5,77,8],[77,9,77,11],[77,13,77,16],[77,17,77,19],[77,21,77,24],[77,25,77,27],[78,0,79,4],[78,5,78,12],[78,13,78,20],[78,21,78,28],[79,5,79,8],[79,9,79,12],[79,13,79,16],[79,17,79,20],[79,21,79,24],[79,25,79,28],[80,1,80,4],[80,5,80,8],[80,9,80,12],[80,13,80,16],[80,17,80,20],[80,21,80,24],[80,25,80,28],[81,1,81,4],[81,5,81,8],[81,9,81,12],[81,13,81,16],[81,17,81,20],[81,21,81,24],[81,25,81,28],[89,11,89,18],[89,19,89,23],[89,24,89,28],[90,5,90,10],[90,11,90,18],[90,19,90,23],[90,24,90,28],[82,1,82,4],[82,5,82,8],[82,9,82,12],[82,13,82,16],[82,17,82,20],[82,21,82,24],[82,25,82,28],[83,0,85,4],[83,5,84,8],[83,9,83,13],[83,14,83,18],[83,19,83,23],[83,24,83,28],[85,5,85,14],[85,15,85,24],[84,14,84,16],[9,5,9,28],[22,11,22,15],[23,11,23,15],[23,23,23,27],[91,0,95,4],[91,5,95,28],[96,0,100,4],[96,5,100,28],[101,0,105,4],[101,5,105,28],[86,0,90,4],[86,5,86,10],[86,11,86,18],[86,19,86,23],[86,24,86,28],[87,5,87,10],[87,11,87,18],[87,19,87,23],[87,24,87,28],[88,5,88,10],[88,11,88,18],[88,19,88,23],[88,24,88,28],[89,5,89,10]]}
[]
["事業計画概要書"]
[]
["（全体）"]
["設置主体","法人名"]
[null,"法人所在地"]
[null,"連絡先",null,null,null,"TEL",null,null,null,null,null,null,"FAX",null,null,null,null,null,null,"Email"]
[null,"法人種別",null,null,null,null,null,"社会福祉法人",null,null,null,null,null,"医療法人",null,null,null,null,"特定非営利活動法人"]
[null,null,null,null,null,null,null,"株式会社",null,null,null,null,null,"その他（",null,"（　　　　　　　　　　　　　　　）　　　　　　　"]
["事業所名（仮称）"]
["建設予定地",null,null,null,null,"(地番)",null,null,null,"武蔵野市"]
[null,null,null,null,null,"(住宅表示)",null,null,null,"武蔵野市"]
["法人概要",null,null,null,null,"理事長",null,null,null,null,null,null,null,null,null,null,null,"代表者"]
[null,null,null,null,null,"理事",null,null,null,null,null,"人（※理事長含む）",null,null,null,null,null,"取締役",null,null,null,null,null,"人（※代表者含む）"]
[null,null,null,null,null,"幹事",null,null,null,null,null,"人",null,null,null,null,null,"監査役",null,null,null,null,null,"人"]
[null,null,null,null,null,"評議員",null,null,null,null,null,"人"]
["現在の主な\n施設・事業所\n（都外も記載）\n",null,null,null,null,"施設種別",null,null,"名称",null,null,null,null,null,null,null,"定員",null,"所在地",null,null,null,null,null,null,null,"備考"]
[]
[]
[]
[]
[null,null,null,null,null,"本計画以外の整備計画（建設中のものを含む）の有無　　",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"有",null,null,null,"無"]
["敷地概要",null,null,null,null,"敷地面積",null,null,null,null,null,null,null,null,null,null,"㎡","用途地域"]
[null,null,null,null,null,"建ぺい率",null,null,null,null,null,null,null,null,null,null,"％","容積率",null,null,null,null,null,null,null,null,null,null,"％"]
[null,null,null,null,null,"土地所有\n権利形態"]
[null,null,null,null,null,null,null,null,null,null,null,"※借地(予定含む)の契約期間",null,null,null,null,null,null,null,"　　年　　月　　日\n　　　　～　　年　　月　　日"]
[null,null,null,null,null,"抵当権設定"]
["建物概要",null,null,null,null,"建物の状況"]
[null,null,null,null,null,null,null,null,null,null,null,"※新築の場合",null,null,null,null,null,"着工日",null,null,"　　年　　月　　日"]
[null,null,null,null,null,null,null,null,null,null,null,"※新築以外の場合",null,null,null,null,null,"竣工日",null,null,"　　年　　月　　日"]
[null,null,null,null,null,null,null,null,null,null,null,"建築基準法に基づく用途",null,null,null,null,null,null,null,"（　　　　　　　　　　　）"]
[null,null,null,null,null,"建物所有\n権利形態"]
[null,null,null,null,null,null,null,null,null,null,null,"※借家(予定含む)の契約期間",null,null,null,null,null,null,null,"　　年　　月　　日\n　　　　～　　年　　月　　日"]
[null,null,null,null,null,"構造",null,null,null,null,null,"　　　　　造",null,null,null,null,null,"地上　　階",null,null,null,null,null,"地下　　階"]
[]
[null,null,null,null,null,"開設予定",null,null,null,null,null,"　　年　　月　　日"]
["設計会社",null,null,null,null,"会社名",null,null,null,null,null,null,null,null,null,null,null,"電話"]
[null,null,null,null,null,"（担当者）",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["コンサル会社",null,null,null,null,"会社名",null,null,null,null,null,null,null,null,null,null,null,"電話"]
[null,null,null,null,null,"（担当者）",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[]
[]
[]
["法人の財務状況","勘定科目",null,null,null,null,null,null,"過去３ヵ年の決算状況等（単位：千円）"]
[null,null,null,null,null,null,null,null,"令和３年度",null,null,null,null,null,null,"令和４年度",null,null,null,null,null,null,"令和５年度"]
[null,"資産の部",null,null,null,null,null,"B",{"$f":"I47+I49+I51+I52","v":0},null,null,null,null,null,null,{"$f":"P47+P49+P51+P52","v":0},null,null,null,null,null,null,{"$f":"W47+W49+W51+W52","v":0}]
[null,null,"流動資産"]
[null,null,null,"うち現金預金"]
[null,null,"固定資産"]
[null,null,null,"うち現金"]
[]
[]
[null,"負債の部",null,null,null,null,null,"A",{"$f":"I54+I57","v":0},null,null,null,null,null,null,{"$f":"P54+P57","v":0},null,null,null,null,null,null,{"$f":"W54+W57","v":0}]
[null,null,"流動負債"]
[null,null,null,"うち短期借入金"]
[]
[null,null,"固定負債"]
[null,null,null,"うち長期借入金"]
[null,null,null,"うち償還補助額　ａ"]
[]
[null,"純資産の部",null,null,null,null,null,null,{"$f":"I62+I63+I64+I65+I66+I67+I68+I69","v":0},null,null,null,null,null,null,{"$f":"P62+P63+P64+P65+P66+P67+P68+P69","v":0},null,null,null,null,null,null,{"$f":"W62+W63+W64+W65+W66+W67+W68+W69","v":0}]
[null,null,"基本金"]
[null,null,"国庫補助金等特別積立金"]
[null,null,"各種積立金"]
[null,null,"移行時特別積立金"]
[null,null,"××積立金"]
[]
[]
[null,null,"次期繰越活動収支差額"]
[null,null,null,"うち登記活動収支差額"]
[null,"負債及び純資産の部計",null,null,null,null,null,null,{"$f":"I53+I61","v":0},null,null,null,null,null,null,{"$f":"P53+P61","v":0},null,null,null,null,null,null,{"$f":"W53+W61","v":0}]
[null,"負債比率(A-a)/B",null,null,null,null,null,null,{"$f":"(I53+I59)/I46","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"(P53+P59)/P46","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"(W53+W59)/W46","v":{"$error":"#DIV/0!"}}]
[]
[]
["事業計画概要書"]
[]
["（小規模多機能型居宅介護）"]
["規模・定員数",null,null,null,null,"登録定員",null,null,null,null,null,null,"人","通い",null,null,null,null,null,null,"人","宿泊",null,null,null,null,null,null,"人"]
["従業者の職種・員数",null,null,null,null,"介護支援専門員",null,null,null,null,null,null,null,"介護従事者",null,null,null,null,null,null,null,"うち看護職"]
[null,null,null,null,null,"専従",null,null,null,"兼務",null,null,null,"専従",null,null,null,"兼務",null,null,null,"専従",null,null,null,"兼務"]
[null,"常勤（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
[null,"非常勤（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
[null,"常勤換算後の人数（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
["職員について",null,null,null,null,"資格",null,null,null,"介護福祉士",null,null,null,null,"人",null,null,null,null,"看護士",null,null,null,null,"人"]
[null,null,null,null,null,null,null,null,null,"初任者研修修了者　　　　人　　その他　　　　人　資格なし　　　人",null,null,null,null,"人"]
[null,null,null,null,null,"小規模多機能型居宅介護の経験年数",null,null,null,null,null,null,null,null,null,"　　年　　ヶ月（平均）"]
["バックアップ施設及び協力医療機関",null,null,null,null,"施設名称",null,null,null,null,null,"住所",null,null,null,null,null,null,null,"種別",null,null,null,null,"運営主体"]
[]
[]
[]
[]
["バックアップ、協力連携体制の計画内容"]
[]
[]
[]
[]
["地域との連携体制の計画内容"]
[]
[]
[]
[]
["緊急時の対応計画"]

{"sheet":"（参考）様式8-2 (GH併設用)","index":1,"n_rows":38,"n_cols":27,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,0,41,4],[37,5,41,28],[26,5,26,10],[26,11,26,18],[26,19,26,23],[26,24,26,28],[27,0,31,4],[27,5,31,28],[22,0,26,4],[22,5,22,10],[22,11,22,18],[22,19,22,23],[22,24,22,28],[23,5,23,10],[25,5,25,10],[25,11,25,18],[25,19,25,23],[25,24,25,28],[32,0,36,4],[32,5,36,28],[24,5,24,10],[24,11,24,18],[24,19,24,23],[24,24,24,28],[19,5,21,10],[19,11,19,16],[19,17,19,28],[20,11,20,16],[20,17,20,28],[21,11,21,16],[21,17,21,28],[17,14,17,19],[17,23,17,28],[18,11,18,16],[18,17,18,28],[23,11,23,18],[23,19,23,23],[23,24,23,28],[13,20,13,22],[13,23,13,25],[13,26,13,28],[14,0,21,4],[14,5,14,10],[14,11,14,16],[14,17,14,22],[14,23,14,28],[15,5,15,10],[15,13,15,20],[16,5,18,10],[16,11,16,13],[16,14,16,19],[16,20,16,22],[16,23,16,28],[17,11,17,13],[9,25,9,28],[10,0,13,4],[10,5,11,8],[10,9,10,13],[10,14,10,18],[10,19,10,23],[10,24,10,28],[12,5,12,12],[12,13,12,28],[13,6,13,16],[9,1,9,4],[9,5,9,8],[9,9,9,12],[9,13,9,16],[9,17,9,20],[9,21,9,24],[7,25,7,28],[8,1,8,4],[8,5,8,8],[8,9,8,12],[8,13,8,16],[8,17,8,20],[8,21,8,24],[8,25,8,28],[7,1,7,4],[7,5,7,8],[7,9,7,12],[7,13,7,16],[7,17,7,20],[7,21,7,24],[5,0,6,4],[5,5,5,12],[5,13,5,20],[5,21,5,28],[6,5,6,8],[6,9,6,12],[6,13,6,16],[6,17,6,20],[6,21,6,24],[6,25,6,28],[1,0,1,28],[3,0,3,28],[4,0,4,4],[4,5,4,13],[4,14,4,18],[4,19,4,28]]}
[]
["事業計画概要書"]
[]
["（認知症高齢者グループホーム）"]
["共同生活住居数",null,null,null,null,"ユニット",null,null,null,null,null,null,null,null,"利用定員",null,null,null,null,"人"]
["従業者の職種・員数",null,null,null,null,"管理者",null,null,null,null,null,null,null,"計画作成担当者",null,null,null,null,null,null,null,"介護従事者"]
[null,null,null,null,null,"専従",null,null,null,"兼務",null,null,null,"専従",null,null,null,"兼務",null,null,null,"専従",null,null,null,"兼務"]
[null,"常勤（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
[null,"非常勤（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
[null,"常勤換算後の人数（人）",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人",null,null,null,"人"]
["職員について",null,null,null,null,"資格",null,null,null,"介護福祉士",null,null,null,null,"人",null,null,null,null,"看護士",null,null,null,null,"人"]
[null,null,null,null,null,null,null,null,null,"初任者研修修了者　　　　人　　その他　　　　人　資格なし　　　人"]
[null,null,null,null,null,"認知症介護の経験年数",null,null,null,null,null,null,null,"　　年　　ヶ月（平均）"]
[null,null,null,null,null,null,"認知症介護実践研修(実践者研修)",null,null,null,null,null,null,null,null,null,null,null,null,null,"人",null,null,null,null,null,"人"]
["利用者負担",null,null,null,null,"家賃（月額）",null,null,null,null,null,"　　　　　　円",null,null,null,null,null,"共益費",null,null,null,null,null,"　　　　　　　円"]
[null,null,null,null,null,"敷金",null,null,null,null,null,null,null,"（　　　　　　　　　　円）"]
[null,null,null,null,null,"食材料費",null,null,null,null,null,"朝食",null,null,"円",null,null,null,null,null,"昼食",null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,"夕食",null,null,"円",null,null,null,null,null,"おやつ",null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,"又は1日",null,null,null,null,null,"円"]
[null,null,null,null,null,"その他の費用",null,null,null,null,null,"光熱水費",null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円"]
["バックアップ施設及び協力医療機関",null,null,null,null,"施設名称",null,null,null,null,null,"住所",null,null,null,null,null,null,null,"種別",null,null,null,null,"運営主体"]
[]
[]
[]
[]
["バックアップ、協力連携体制の計画内容"]
[]
[]
[]
[]
["地域との連携体制の計画内容"]
[]
[]
[]
[]
["緊急時の対応計画"]