{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["決算報告書(育生園）","決算報告書(学園）","Sheet1","Sheet2","Sheet3","Sheet4"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"決算報告書(育生園）","index":0,"n_rows":63,"n_cols":34,"rows_kept":63,"cut":false,"hidden":false,"merged":[[10,11,10,17],[10,18,10,28],[10,29,10,35],[11,29,11,35],[9,29,9,35],[8,29,8,35],[13,29,13,35],[14,29,14,35],[30,29,30,35],[25,29,25,35],[27,29,27,35],[17,29,17,35],[16,29,16,35],[15,29,15,35],[18,29,18,35],[23,18,23,28],[22,18,22,28],[35,21,35,29],[35,30,35,35],[21,29,21,35],[32,29,32,35],[24,29,24,35],[23,29,23,35],[21,18,21,28],[44,0,47,1],[36,11,36,16],[43,2,43,10],[42,2,42,10],[41,2,41,10],[40,2,40,10],[39,2,39,10],[47,2,47,10],[36,2,36,10],[37,2,37,10],[36,21,36,29],[20,29,20,35],[19,29,19,35],[20,11,20,17],[19,11,19,17],[32,0,32,10],[24,0,24,10],[22,29,22,35],[36,0,43,1],[36,30,36,35],[32,18,32,28],[17,0,17,10],[21,0,21,10],[20,0,20,10],[19,18,19,28],[18,18,18,28],[23,0,23,10],[17,18,17,28],[17,11,17,17],[24,18,24,28],[36,19,43,20],[22,0,22,10],[29,0,29,10],[31,0,31,10],[26,0,26,10],[5,29,5,35],[15,18,15,28],[12,18,12,28],[6,29,6,35],[5,11,5,17],[6,0,6,10],[7,29,7,35],[12,29,12,35],[25,0,25,10],[25,11,25,17],[11,11,11,17],[11,0,11,10],[8,11,8,17],[14,0,14,10],[20,18,20,28],[19,0,19,10],[18,0,18,10],[18,11,18,17],[13,0,13,10],[7,11,7,17],[16,0,16,10],[16,11,16,17],[15,0,15,10],[12,0,12,10],[10,0,10,10],[32,11,32,17],[24,11,24,17],[23,11,23,17],[22,11,22,17],[21,11,21,17],[27,0,27,10],[6,11,6,17],[5,0,5,10],[15,11,15,17],[14,11,14,17],[9,11,9,17],[9,0,9,10],[8,0,8,10],[7,0,7,10],[13,11,13,17],[12,11,12,17],[16,18,16,28],[5,18,5,28],[11,18,11,28],[9,18,9,28],[8,18,8,28],[7,18,7,28],[14,18,14,28],[6,18,6,28],[13,18,13,28],[62,0,62,10],[61,0,61,10],[60,2,60,10],[59,2,59,10],[54,0,60,1],[58,2,58,10],[57,2,57,10],[56,2,56,10],[55,2,55,10],[54,2,54,10],[52,2,52,10],[51,2,51,10],[49,0,52,1],[50,2,50,10],[49,2,49,10],[48,0,48,10],[61,11,62,16],[60,11,60,16],[59,11,59,16],[58,11,58,16],[57,11,57,16],[55,11,56,16],[54,11,54,16],[38,2,38,10],[53,0,53,10],[40,11,40,16],[39,11,39,16],[45,11,45,16],[44,11,44,16],[44,2,44,10],[46,2,46,10],[45,2,45,10],[50,11,50,16],[49,11,49,16],[48,11,48,16],[46,11,47,16],[53,11,53,16],[51,11,52,16],[58,19,58,29],[57,19,57,29],[56,19,56,29],[54,19,54,29],[38,11,38,16],[37,11,37,16],[53,19,53,29],[52,19,52,29],[42,11,43,16],[41,11,41,16],[51,21,51,29],[50,21,50,29],[48,19,51,20],[49,21,49,29],[48,21,48,29],[47,21,47,29],[44,19,47,20],[46,21,46,29],[45,21,45,29],[44,21,44,29],[57,30,58,35],[56,30,56,35],[52,30,52,35],[49,30,49,35],[53,30,54,35],[50,30,51,35],[40,30,40,35],[43,21,43,29],[42,21,42,29],[37,21,37,29],[41,21,41,29],[40,21,40,29],[39,21,39,29],[38,21,38,29],[39,30,39,35],[48,30,48,35],[28,0,28,10],[28,11,28,17],[28,18,28,28],[28,29,28,35],[30,18,30,28],[29,11,29,17],[29,18,29,28],[29,29,29,35],[38,30,38,35],[25,18,25,28],[26,11,26,17],[26,18,26,28],[26,29,26,35],[46,30,47,35],[45,30,45,35],[44,30,44,35],[41,30,41,35],[42,30,43,35],[37,30,37,35],[3,0,3,32],[34,0,34,13],[34,19,34,32],[31,11,31,17],[31,18,31,28],[31,29,31,35],[30,0,30,10],[30,11,30,17],[27,11,27,17],[27,18,27,28],[35,0,35,1],[35,19,35,20],[35,2,35,10],[35,11,35,16],[34,14,34,16],[34,33,34,35],[4,0,4,10],[0,0,0,35],[1,0,1,35],[2,9,2,26],[2,27,2,35],[2,0,2,8],[3,33,3,35],[4,11,4,17],[4,18,4,28],[4,29,4,35]],"flags":["formulas_cached_only"]}
["社会福祉法人　福岡愛育福祉会"]
["玄　海　第　一　育　生　園"]
[{"$nulls":9},"平成２5年度　決算報告書"]
["■貸借対照表",{"$nulls":32},"（千円）"]
["勘　　定　　科　　目",{"$nulls":10},"金　　額",{"$nulls":6},"勘　　定　　科　　目",{"$nulls":10},"金　　額"]
[" 流動資産",{"$nulls":10},36447,{"$nulls":6}," 流動負債",{"$nulls":10},4875]
["　　現金預金",{"$nulls":10},23490,{"$nulls":6}," 固定負債",{"$nulls":10},0]
["　　売掛金",{"$nulls":10},1139,{"$nulls":6}," 純資産",{"$nulls":10},97845]
["　　商品・製品",{"$nulls":10},422,{"$nulls":6},"　　基本金",{"$nulls":10},48876]
["　　原材料",{"$nulls":10},714,{"$nulls":6},"　　国庫補助金等特別積立金",{"$nulls":10},16668]
["　　貯蔵品",{"$nulls":10},114,{"$nulls":6},"　　その他の積立金",{"$nulls":10},32300]
["　　未収金",{"$nulls":10},10452]
["　　前払金",{"$nulls":10},113]
[" 固定資産",{"$nulls":10},71134]
["　　基本財産",{"$nulls":10},31813]
["　　　 建物",{"$nulls":10},27013]
["　　　 土地",{"$nulls":10},4800]
["　　その他の固定資産",{"$nulls":10},39320]
["　　　 建物",{"$nulls":10},0]
["　　　 構築物",{"$nulls":10},0]
["　　　 機械及び装置",{"$nulls":10},5619]
["　　　 車輌運搬具",{"$nulls":10},678]
["　　　 器具備品",{"$nulls":10},574]
["　　　 権利",{"$nulls":10},147]
["　　　 積立預金",{"$nulls":10},32300,{"$nulls":6}," 次期繰越活動収支差額",{"$nulls":10},4861]
{"$rows_empty":7}
["資産の部合計",{"$nulls":10},107581,{"$nulls":6},"負債及び純資産の部合計",{"$nulls":10},107581]
[]
["■事業活動収支計算書",{"$nulls":13},"（千円）",{"$nulls":4},"■資金収支計算書",{"$nulls":13},"（千円）"]
["部",null,"科　　　　目",{"$nulls":8},"金　　額",{"$nulls":7},"部",null,"科　　　　目",{"$nulls":8},"金　　額"]
["事業活動収支の部",null,"事業活動収入 (1)",{"$nulls":8},87380,{"$nulls":7},"経常活動による収支",null,"経常収入 (1)",{"$nulls":8},86849]
[null,null,"　福祉事業",{"$nulls":8},68840,{"$nulls":9},"　福祉事業",{"$nulls":8},68309]
[null,null,"　就労支援事業",{"$nulls":8},18539,{"$nulls":9},"　就労支援事業",{"$nulls":8},18539]
[null,null,"事業活動支出 (2)",{"$nulls":8},85303,{"$nulls":9},"経常支出 (2)",{"$nulls":8},84070]
[null,null,"　福祉事業",{"$nulls":8},67304,{"$nulls":9},"　福祉事業",{"$nulls":8},65883]
[null,null,"　就労支援事業",{"$nulls":8},17998,{"$nulls":9},"　就労支援事業",{"$nulls":8},18187]
[null,null,"事業活動収支差額 (3)",{"$nulls":8},2076,{"$nulls":9},"経常活動資金収支差額 (3)",{"$nulls":8},2778]
[null,null,"＝ (1) - (2)",{"$nulls":18},"＝ (1) - (2)"]
["事業活動外収支の部",null,"事業活動外収入 (4)",{"$nulls":8},9,{"$nulls":7},"施設整備等による収支",null,"施設整備等収入 (4)",{"$nulls":8},0]
[null,null,"事業活動外支出 (5)",{"$nulls":8},0,{"$nulls":9},"施設整備等支出 (5)",{"$nulls":8},0]
[null,null,"事業活動外収支差額 (6)",{"$nulls":8},9,{"$nulls":9},"施設整備等資金収支差額 (6)",{"$nulls":8},0]
[null,null,"＝ (4) - (5)",{"$nulls":18},"＝ (4) - (5)"]
[" 経常収支差額 （7) =(3)+(6)",{"$nulls":10},2086,{"$nulls":7},"財務活動による収支",null,"財務収入 (7)",{"$nulls":8},0]
["特別収支の部",null,"特別収入 (8)",{"$nulls":8},0,{"$nulls":9},"財務支出 (8)",{"$nulls":8},1800]
[null,null,"特別支出 (9)",{"$nulls":8},0,{"$nulls":9},"財務活動資金収支差額 (9)",{"$nulls":8},-1800]
[null,null,"特別収支差額 (10)",{"$nulls":8},0,{"$nulls":9},"＝ (7) - (8)"]
[null,null,"＝ (8) - (9)",{"$nulls":16}," 予備費 （10）",{"$nulls":10},0]
["　当期活動収支差額 (11)=（7）+（10）",{"$nulls":10},2086,{"$nulls":7}," 当期資金収支差額合計",{"$nulls":10},978]
["繰越活動収支差額の部",null,"前期繰越活動収支差額 (12)",{"$nulls":8},4574,{"$nulls":7}," (11)＝(3)+（6）+（9）-（10）"]
[null,null,"当期末繰越活動収支差額 (13)",{"$nulls":8},6661]
[null,null,"＝ (11) + (12)",{"$nulls":16}," 前期末支払資金残高 （12）",{"$nulls":10},29341]
[null,null,"基本金取崩額 (14)",{"$nulls":8},0,{"$nulls":7}," 当期末支払資金残高",{"$nulls":10},30320]
[null,null,"基本金組入額 (15)",{"$nulls":8},0,{"$nulls":7}," (13)＝(11)+（12）"]
[null,null,"その他の積立金取崩額 (16)",{"$nulls":8},0]
[null,null,"その他の積立金積立額 (17)",{"$nulls":8},1800]
[" 次期繰越活動収支差額",{"$nulls":10},4861]
[" (18)＝(13)+（14）-（15）+（16）-（17）"]

{"sheet":"決算報告書(学園）","index":1,"n_rows":62,"n_cols":34,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,35],[1,0,1,35],[2,0,2,8],[2,9,2,26],[2,27,2,35],[3,0,3,32],[3,33,3,35],[4,0,4,10],[4,11,4,17],[4,18,4,28],[4,29,4,35],[5,0,5,10],[5,11,5,17],[5,18,5,28],[5,29,5,35],[6,0,6,10],[6,11,6,17],[6,18,6,28],[6,29,6,35],[7,0,7,10],[7,11,7,17],[7,18,7,28],[7,29,7,35],[8,0,8,10],[8,11,8,17],[8,18,8,28],[8,29,8,35],[9,0,9,10],[9,11,9,17],[9,18,9,28],[9,29,9,35],[10,0,10,10],[10,11,10,17],[10,18,10,28],[10,29,10,35],[11,0,11,10],[11,11,11,17],[11,18,11,28],[11,29,11,35],[12,0,12,10],[12,11,12,17],[12,18,12,28],[12,29,12,35],[13,0,13,10],[13,11,13,17],[13,18,13,28],[13,29,13,35],[14,0,14,10],[14,11,14,17],[14,18,14,28],[14,29,14,35],[15,0,15,10],[15,11,15,17],[15,18,15,28],[15,29,15,35],[16,0,16,10],[16,11,16,17],[16,18,16,28],[16,29,16,35],[17,0,17,10],[17,11,17,17],[17,18,17,28],[17,29,17,35],[18,0,18,10],[18,11,18,17],[18,18,18,28],[18,29,18,35],[19,0,19,10],[19,11,19,17],[19,18,19,28],[19,29,19,35],[20,0,20,10],[20,11,20,17],[20,18,20,28],[20,29,20,35],[21,0,21,10],[21,11,21,17],[21,18,21,28],[21,29,21,35],[22,0,22,10],[22,11,22,17],[22,18,22,28],[22,29,22,35],[23,0,23,10],[23,11,23,17],[23,18,23,28],[23,29,23,35],[24,0,24,10],[24,11,24,17],[24,18,24,28],[24,29,24,35],[25,0,25,10],[25,11,25,17],[25,18,25,28],[25,29,25,35],[26,0,26,10],[26,11,26,17],[26,18,26,28],[26,29,26,35],[27,0,27,10],[27,11,27,17],[27,18,27,28],[27,29,27,35],[28,0,28,10],[28,11,28,17],[28,18,28,28],[28,29,28,35],[29,0,29,10],[29,11,29,17],[29,18,29,28],[29,29,29,35],[30,0,30,10],[30,11,30,17],[30,18,30,28],[30,29,30,35],[31,0,31,10],[31,11,31,17],[31,18,31,28],[31,29,31,35],[33,0,33,13],[33,14,33,16],[33,19,33,32],[33,33,33,35],[34,0,34,1],[34,2,34,10],[34,11,34,16],[34,19,34,20],[34,21,34,29],[34,30,34,35],[35,0,42,1],[35,2,35,10],[35,11,35,16],[35,19,42,20],[35,21,35,29],[35,30,35,35],[36,2,36,10],[36,11,36,16],[36,21,36,29],[36,30,36,35],[37,2,37,10],[37,11,37,16],[37,21,37,29],[37,30,37,35],[38,2,38,10],[38,11,38,16],[38,21,38,29],[38,30,38,35],[39,2,39,10],[39,11,39,16],[39,21,39,29],[39,30,39,35],[40,2,40,10],[40,11,40,16],[40,21,40,29],[40,30,40,35],[41,2,41,10],[41,11,42,16],[41,21,41,29],[41,30,42,35],[42,2,42,10],[42,21,42,29],[43,0,46,1],[43,2,43,10],[43,11,43,16],[43,19,46,20],[43,21,43,29],[43,30,43,35],[44,2,44,10],[44,11,44,16],[44,21,44,29],[44,30,44,35],[45,2,45,10],[45,11,46,16],[45,21,45,29],[45,30,46,35],[46,2,46,10],[46,21,46,29],[47,0,47,10],[47,11,47,16],[47,19,50,20],[47,21,47,29],[47,30,47,35],[48,0,51,1],[48,2,48,10],[48,11,48,16],[48,21,48,29],[48,30,48,35],[49,2,49,10],[49,11,49,16],[49,21,49,29],[49,30,50,35],[50,2,50,10],[50,11,51,16],[50,21,50,29],[51,2,51,10],[51,19,51,29],[51,30,51,35],[52,0,52,10],[52,11,52,16],[52,19,52,29],[52,30,53,35],[53,0,59,1],[53,2,53,10],[53,11,53,16],[53,19,53,29],[54,2,54,10],[54,11,55,16],[55,2,55,10],[55,19,55,29],[55,30,55,35],[56,2,56,10],[56,11,56,16],[56,19,56,29],[56,30,57,35],[57,2,57,10],[57,11,57,16],[57,19,57,29],[58,2,58,10],[58,11,58,16],[59,2,59,10],[59,11,59,16],[60,0,60,10],[60,11,61,16],[61,0,61,10]],"flags":["formulas_cached_only"]}
["社会福祉法人　福岡愛育福祉会"]
["玄　　海　　学　　園"]
[{"$nulls":9},"平成25年度　決算報告書"]
["■貸借対照表",{"$nulls":32},"（千円）"]
["勘　　定　　科　　目",{"$nulls":10},"金　　額",{"$nulls":6},"勘　　定　　科　　目",{"$nulls":10},"金　　額"]
[" 流動資産",{"$nulls":10},97846,{"$nulls":6}," 流動負債",{"$nulls":10},7587]
["　　現金預金",{"$nulls":10},65324,{"$nulls":6}," 固定負債",{"$nulls":10},19285]
["　　未収金",{"$nulls":10},32521,{"$nulls":6}," 純資産",{"$nulls":10},406951]
["　　貯蔵品",{"$nulls":10},0,{"$nulls":6},"　　基本金",{"$nulls":10},85313]
["　　立替金",{"$nulls":10},0,{"$nulls":6},"　　国庫補助金等特別積立金",{"$nulls":10},65925]
["　　原材料",{"$nulls":10},0,{"$nulls":6},"　　その他の積立金",{"$nulls":10},78531]
["　　前払金",{"$nulls":10},0]
[" 固定資産",{"$nulls":10},335978]
["　　基本財産",{"$nulls":10},244881]
["　　　 建物",{"$nulls":10},183270]
["　　　 土地",{"$nulls":10},61611]
["　　その他の固定資産",{"$nulls":10},91096]
["　　　 建物",{"$nulls":10},1097]
["　　　 構築物",{"$nulls":10},3115]
["　　　 機械及び装置",{"$nulls":10},590]
["　　　 車輌運搬具",{"$nulls":10},3628]
["　　　 器具備品",{"$nulls":10},1783]
["　　　 権利",{"$nulls":10},349]
["　　　 積立預金",{"$nulls":10},78531,{"$nulls":6}," 次期繰越活動収支差額",{"$nulls":10},177180]
{"$rows_empty":7}
["資産の部合計",{"$nulls":10},433824,{"$nulls":6},"負債及び純資産の部合計",{"$nulls":10},433824]
[]
["■事業活動収支計算書",{"$nulls":13},"（千円）",{"$nulls":4},"■資金収支計算書",{"$nulls":13},"（千円）"]
["部",null,"科　　　　目",{"$nulls":8},"金　　額",{"$nulls":7},"部",null,"科　　　　目",{"$nulls":8},"金　　額"]
["事業活動収支の部",null,"事業活動収入 (1)",{"$nulls":8},227209,{"$nulls":7},"経常活動による収支",null,"経常収入 (1)",{"$nulls":8},228900]
[null,null,"　一般会計",{"$nulls":8},227209,{"$nulls":9},"　一般会計",{"$nulls":8},228900]
[{"$nulls":11},{"$error":"#REF!"},{"$nulls":18},{"$error":"#REF!"}]
[null,null,"事業活動支出 (2)",{"$nulls":8},207568,{"$nulls":9},"経常支出 (2)",{"$nulls":8},202402]
[null,null,"　一般会計",{"$nulls":8},207568,{"$nulls":9},"　一般会計",{"$nulls":8},202402]
[{"$nulls":11},{"$error":"#REF!"},{"$nulls":18},{"$error":"#REF!"}]
[null,null,"事業活動収支差額 (3)",{"$nulls":8},19641,{"$nulls":9},"経常活動資金収支差額 (3)",{"$nulls":8},26528]
[null,null,"＝ (1) - (2)",{"$nulls":18},"＝ (1) - (2)"]
["事業活動外収支の部",null,"事業活動外収入 (4)",{"$nulls":8},4256,{"$nulls":7},"施設整備等による収支",null,"施設整備等収入 (4)",{"$nulls":8},82]
[null,null,"事業活動外支出 (5)",{"$nulls":8},4396,{"$nulls":9},"施設整備等支出 (5)",{"$nulls":8},7292]
[null,null,"事業活動外収支差額 (6)",{"$nulls":8},-140,{"$nulls":9},"施設整備等資金収支差額 (6)",{"$nulls":8},-7209]
[null,null,"＝ (4) - (5)",{"$nulls":18},"＝ (4) - (5)"]
[" 経常収支差額 （7) =(3)+(6)",{"$nulls":10},19500,{"$nulls":7},"財務活動による収支",null,"財務収入 (7)",{"$nulls":8},2400]
["特別収支の部",null,"特別収入 (8)",{"$nulls":8},813,{"$nulls":9},"財務支出 (8)",{"$nulls":8},12460]
[null,null,"特別支出 (9)",{"$nulls":8},962,{"$nulls":9},"財務活動資金収支差額 (9)",{"$nulls":8},-10060]
[null,null,"特別収支差額 (10)",{"$nulls":8},-148,{"$nulls":9},"＝ (7) - (8)"]
[null,null,"＝ (8) - (9)",{"$nulls":16}," 予備費 （10）",{"$nulls":10},0]
["　当期活動収支差額 (11)=（7）+（10）",{"$nulls":10},19351,{"$nulls":7}," 当期資金収支差額合計",{"$nulls":10},9258]
["繰越活動収支差額の部",null,"前期繰越活動収支差額 (12)",{"$nulls":8},165428,{"$nulls":7}," (11)＝(3)+（6）+（9）-（10）"]
[null,null,"当期末繰越活動収支差額 (13)",{"$nulls":8},184780]
[null,null,"＝ (11) + (12)",{"$nulls":16}," 前期末支払資金残高 （12）",{"$nulls":10},80999]
[null,null,"基本金取崩額 (14)",{"$nulls":8},0,{"$nulls":7}," 当期末支払資金残高",{"$nulls":10},90258]
[null,null,"基本金組入額 (15)",{"$nulls":8},0,{"$nulls":7}," (13)＝(11)+（12）"]
[null,null,"その他の積立金取崩額 (16)",{"$nulls":8},2400]
[null,null,"その他の積立金積立額 (17)",{"$nulls":8},10000]
[" 次期繰越活動収支差額",{"$nulls":10},177180]
[" (18)＝(13)+（14）-（15）+（16）-（17）"]

{"sheet":"Sheet1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet4","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}