{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Sheet1","index":0,"n_rows":72,"n_cols":11,"rows_kept":72,"cut":false,"hidden":false,"merged":[[82,6,82,7],[83,6,83,7],[84,6,84,7],[85,6,85,7],[86,6,86,7],[70,1,70,9],[81,6,81,7],[71,1,71,9],[69,1,69,9],[3,1,3,4],[15,1,15,10],[16,1,16,10],[22,1,22,9],[4,1,4,10],[14,1,14,9],[10,1,10,9],[60,1,60,9],[61,1,61,10],[45,1,45,9],[23,1,23,10],[0,4,0,9],[1,4,1,9],[2,1,2,9],[44,1,44,9],[67,1,67,9],[46,1,46,9],[47,1,47,9],[21,1,21,7],[18,1,18,7],[28,1,28,7],[33,1,33,7],[56,1,56,9],[48,1,48,10],[49,1,49,10]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"財　　産　　目　　録",{"$nulls":5},"別紙４"]
[{"$nulls":4},"平成31年3月31日現在"]
[null,"社会福祉法人桜風会",{"$nulls":8},"（単位：円）"]
[null,"貸借対照表科目",null,null,null,"場所・物量等","取得年度","使用目的等","取得価額","減価償却累計額","貸借対照表価額"]
[null,"Ⅰ.資産の部"]
[null,"1、流動資産"]
[null,null,"現金預金"]
[null,null,null,"現金",null,"現金手許有高","―","運転資金として","―","―",97082]
[null,null,null,"普通預金",null,"広島銀行　府中支店","―","運転資金として","―","―",31213275]
[null,null,null,"普通預金",null,"中国銀行　府中支店","―","運転資金として","―","―",46088905]
[null,"　小計",{"$nulls":8},77399262]
[null,null,"事業未収金",null,null,"―","―","2月・3月分介護報酬、3月分利用者負担金等","―","―",93774000]
[null,null,"未収補助金",null,null,"―","―","府中市借入金利息補助金、府中市土地補助金","―","―",6336826]
[null,null,"前払費用",null,null,"―","―","施設損害補償保険料、建物火災保険料等","―","―",2254739]
[null,"流動資産合計",{"$nulls":8},179764827]
[null,"２、固定資産"]
[null,"（1）基本財産"]
[null,null,"土　地",null,null,"（介護老人福祉施設あいあい拠点）府中市桜が丘三丁目2番1、2番2、2番3、2番4　11,892.6㎡","―","社会福祉事業である、特別養護老人ホームあいあい等に使用している",192730349,0,192730349]
[null,"　小計",{"$nulls":6},192730349,0,192730349]
[null,null,"建　物",null,null,"（介護老人福祉施設あいあい拠点）府中市桜が丘三丁目2番1　鉄筋コンクリート造陸屋根亜鉛メッキ鋼板ぶき4階建　床面積5,037.23㎡","平成17年度","社会福祉事業である、特別養護老人ホームあいあい等に使用している",1061995040,340708969,721286071]
[{"$nulls":5},"（介護老人福祉施設あいあい拠点）府中市桜が丘三丁目2番4　鉄筋コンクリート造陸屋根亜鉛メッキ鋼板ぶき2階建　床面積1,772.40㎡","平成24年度","社会福祉事業である、地域密着型特別養護老人ホームあいあい等に使用している",360852805,80132557,280720248]
[null,"　小計",{"$nulls":6},1422847845,420841526,1002006319]
[null,"基本財産合計",{"$nulls":8},1194736668]
[null,"（２）その他の固定資産"]
[null,null,"土地",null,null,"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいA」　府中市桜が丘二丁目12-6　202.04㎡","―","社宅に使用している",6910490,0,6910490]
[{"$nulls":5},"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいB」　府中市桜が丘二丁目12-6  199.12㎡","―","社宅に使用している",6810740,0,6810740]
[{"$nulls":5},"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいC」　府中市桜が丘二丁目12-6  218.77㎡","―","社宅に使用している",7475992,0,7475992]
[{"$nulls":5},"（公益事業あいあい拠点）保育所「あいあい保育園桜が丘」府中市桜が丘三丁目2-5　1000.38㎡","―","公益事業である、あいあい保育園桜が丘に使用している",16212363,0,16212363]
[null,"　小計",{"$nulls":6},37409585,0,37409585]
[null,null,"建物",null,null,"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいA」府中市桜が丘二丁目12-6　軽骨鉄骨造スレートぶき　2階建単身アパート形式（23.59㎡☓4部屋）　床面積94.38㎡","平成26年度","社宅に使用している",25196083,5414945,19781138]
[{"$nulls":5},"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいB」府中市桜が丘二丁目12-6　軽骨鉄骨造スレートぶき　2階建単身アパート形式（23.5㎡☓6部屋）　床面積141.14㎡","平成27年度","社宅に使用している",31490621,5110319,26380302]
[{"$nulls":5},"（介護老人福祉施設あいあい拠点）社宅「パークヒルあいあいC」府中市桜が丘二丁目12-6　軽骨鉄骨造スレートぶき　3階建単身アパート形式（26㎡☓6部屋、31㎡☓3部屋,）　床面積325㎡","平成30年度","社宅に使用している",67217040,589623,66627417]
[{"$nulls":5},"（公益事業あいあい拠点）保育所「あいあい保育園桜が丘」府中市桜が丘三丁目2-5　木造合金メッキ鋼板ぶき平屋建　床面積99.37㎡","平成27年度","公益事業である、あいあい保育園桜が丘に使用している",38073196,5768663,32304533]
[null,"　小計",{"$nulls":6},161976940,16883550,145093390]
[null,null,"構築物",null,null,"駐車場舗装他","―","施設駐車場",23804300,11549666,12254634]
[null,null,"機械及び装置",null,null,"ソフトクリームサーバー","―","利用者使用",874800,42525,832275]
[null,null,"車輌運搬具",null,null,"トヨタ普通車4台、ニッサン普通車2台、トヨタ小型車3台、スズキ軽自動車2台、ダイハツ軽自動車5台、移乗用車イス1台","―","利用者送迎用",37231786,21110876,16120910]
[null,null,"器具及び備品",null,null,"家具、医療器具、事務器具他","―","利用者使用",95008386,63135124,31873262]
[null,null,"ソフト資産",null,null,"「介護の森」ソフト","―","居宅介護支援事業所ソフト",108000,27000,81000]
[null,null,"投資有価証券",null,null,"広島銀行、中国銀行","―","国債","―","―",69157371]
[null,null,"施設整備等積立資産",null,null,"広島銀行定期預金、中国銀行定期預金","―","将来における施設整備の目的のために積立てている定期預金","―","―",120000000]
[null,null,"役員退職慰労引当資産",null,null,"広島銀行定期預金","―","将来における役員退職金の目的のために積立てている定期預金","―","―",14000000]
[null,null,"長期前払費用",null,null,"建物火災保険料等","―","建物火災保険料","―","―",914441]
[null,null,"その他の固定資産",null,null,"広島県中小企業共済協同組合","―","出資金","―","―",300]
[null,"　小計",{"$nulls":8},265234193]
[null,"その他の固定資産合計",{"$nulls":8},447737168]
[null,"固定資産合計",{"$nulls":8},1642473836]
[null,"資産合計",{"$nulls":8},1822238663]
[null,"Ⅱ.負債の部"]
[null,"１、流動負債"]
[null,null,"事業未払金",null,null,"3月分給与費、給食委託費、諸経費等","―",null,"―","―",44053930]
[null,null,"１年以内返済予定設備資金借入金",null,null,"福祉医療機構からの設備資金借入金返済（本館平成31年分）","―",null,"―","―",27960000]
[{"$nulls":5},"福祉医療機構からの設備資金借入金返済（別館平成31年分）","―",null,"―","―",14292000]
[{"$nulls":5},"広島銀行からの設備資金借入金返済　（本館平成31年分）","―",null,"―","―",4720000]
[{"$nulls":5},"中国銀行からの設備資金借入金返済　（本館平成31年分）","―",null,"―","―",4500000]
[{"$nulls":5},"広島銀行からの設備資金借入金返済　（土地購入分平成31年分）","―",null,"―","―",7500000]
[null,"　小計",{"$nulls":8},58972000]
[null,null,"預り金",null,null,"職員社会保険料、源泉税、住民税1か月分","―",null,"―","―",4242654]
[null,null,"前受金",null,null,"社宅家賃1か月分、実務者研修受講料","―",null,"―","―",195000]
[null,null,"賞与引当金",null,null,"平成30年12月～平成31年3月分","―",null,"―","―",15940000]
[null,"流動負債合計",{"$nulls":8},123403584]
[null,"２、固定負債"]
[null,null,"設備資金借入金",null,null,"福祉医療機構（本館分）","―",null,"―","―",167760000]
[{"$nulls":5},"福祉医療機構（別館分）","―",null,"―","―",168064000]
[{"$nulls":5},"広島銀行（本館分）","―",null,"―","―",28640000]
[{"$nulls":5},"中国銀行（本館分）","―",null,"―","―",26625000]
[{"$nulls":5},"広島銀行（土地購入分）","―",null,"―","―",102500000]
[null,"　小計",{"$nulls":8},493589000]
[null,null,"役員退職慰労引当金",null,null,"平成16年～平成30年分","―",null,"―","―",14000000]
[null,"固定負債合計",{"$nulls":8},507589000]
[null,"負債合計",{"$nulls":8},630992584]
[null,"差引純資産",{"$nulls":8},1191246079]

{"sheet":"Sheet2","index":1,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,0,1,12],[3,1,3,12],[4,11,4,12],[5,1,5,3],[6,1,6,6],[7,1,7,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[39,1,39,6],[40,1,40,6],[61,1,61,6],[96,1,96,6],[97,1,97,6],[98,1,98,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[85,1,85,6],[86,1,86,6]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"（別添）"]
["社会福祉充実残額算定シート別添（財産目録）"]
[]
[null,"2019-03-31"]
[{"$nulls":9},"（単位：円）",null,"（単位：円）"]
[null,"貸借対照表科目 ",null,null,"場所・物量等 ","取得年度","使用目的等","取得価額","減価償却累計額","貸借対照表価額 ",null,"控除対象","控除対象額"]
[null,"Ⅰ　資産の部"]
[null,"　１　流動資産 "]
[null,null,"現金預金",{"$nulls":6},77399262,null,null,""]
[1,null,"有価証券",{"$nulls":9},""]
[1,null,"事業未収金",{"$nulls":9},""]
[1,null,"未収金",{"$nulls":6},93774000,null,null,""]
[1,null,"未収補助金",{"$nulls":6},6336826,null,null,""]
[1,null,"未収収益",{"$nulls":9},""]
[1,null,"受取手形",{"$nulls":9},""]
[1,null,"貯蔵品",{"$nulls":9},""]
[1,null,"医薬品",{"$nulls":9},""]
[1,null,"診療・療養費等材料",{"$nulls":9},""]
[1,null,"給食用材料",{"$nulls":9},""]
[1,null,"商品・製品",{"$nulls":9},""]
[1,null,"仕掛品",{"$nulls":9},""]
[1,null,"原材料",{"$nulls":9},""]
[1,null,"立替金",{"$nulls":9},""]
[1,null,"前払金",{"$nulls":9},""]
[1,null,"前払費用",{"$nulls":6},2254739,null,null,""]
[1,null,"１年以内回収予定長期貸付金",{"$nulls":9},""]
[1,null,"短期貸付金",{"$nulls":9},""]
[1,null,"仮払金",{"$nulls":9},""]
[1,null,"その他の流動資産",{"$nulls":9},""]
[1,null,"徴収不能引当金",{"$nulls":9},""]
[1,{"$nulls":11},""]
[null,"流動資産合計",{"$nulls":5},0,0,179764827,{"$nulls":4},"※"]
[null,"　２　固定資産 "]
[null,"　（１）　基本財産 "]
[null,null,"土地",{"$nulls":4},192730349,0,192730349,null,"○",192730349]
[1,null,"建物",{"$nulls":4},1422847845,420841526,1002006319,null,"○",1002006319]
[1,null,"定期預金",{"$nulls":9},""]
[1,null,"投資有価証券",{"$nulls":9},""]
[1]
[null,"基本財産合計",{"$nulls":5},1615578194,420841526,1194736668,{"$nulls":5},"※"]
[null,"　（２）　その他の固定資産"]
[null,null,"土地",{"$nulls":4},37409585,0,37409585,null,"○",16212363]
[1,null,"建物",{"$nulls":4},161976940,11114887,145093390,null,"○",32304533]
[1,null,"構築物",{"$nulls":4},23804300,11549666,12254634,null,"○",12254634]
[1,null,"機械及び装置",{"$nulls":4},874800,42525,832275,null,"○",832275]
[1,null,"車輌運搬具",{"$nulls":4},37231786,21110876,16120910,null,"○",16120910]
[1,null,"器具及び備品",{"$nulls":4},95008386,63135124,31873262,null,"○",31873262]
[1,null,"建設仮勘定",{"$nulls":9},""]
[1,null,"有形リース資産",{"$nulls":9},""]
[1,null,"権利",{"$nulls":9},""]
[1,null,"ソフトウェア",{"$nulls":4},108000,27000,81000,null,"○",81000]
[1,null,"無形リース資産",{"$nulls":9},""]
[1,null,"投資有価証券",{"$nulls":6},69157371,null,null,""]
[1,null,"施設整備等積立資産",{"$nulls":6},120000000,null,null,""]
[1,null,"役員退職慰労引当資産",{"$nulls":6},14000000,null,null,""]
[1,null,"長期預り金積立資産",{"$nulls":9},""]
[1,null,"（何）積立資産",{"$nulls":9},""]
[1,null,"差入保証金",{"$nulls":9},""]
[1,null,"長期前払費用",{"$nulls":6},914441,null,null,""]
[1,null,"その他の固定資産",{"$nulls":6},300,null,null,""]
[1]
[null,"その他の固定資産合計",{"$nulls":5},356413797,106980078,447737168,{"$nulls":6},"※"]
[null,"固定資産合計",{"$nulls":5},1971991991,527821604,1642473836,null,null,"控除対象額計"]
[null,"資産合計",{"$nulls":5},1971991991,527821604,1822238663,null,null,1304415645]
[null,"Ⅱ　負債の部"]
[null,"　１　流動負債"]
[null,null,"短期運営資金借入金"]
[1,null,"事業未払金",{"$nulls":6},44053930]
[1,null,"その他の未払金"]
[1,null,"支払手形"]
[1,null,"役員等短期借入金"]
[1,null,"１年以内返済予定設備資金借入金",{"$nulls":6},58972000]
[1,null,"１年以内返済予定長期運営資金借入金"]
[1,null,"１年以内返済予定リース債務"]
[1,null,"１年以内返済予定役員等長期借入金"]
[1,null,"1年以内支払予定長期未払金"]
[1,null,"未払費用"]
[1,null,"預り金",{"$nulls":6},4242654]
[1,null,"職員預り金"]
[1,null,"前受金",{"$nulls":6},195000]
[1,null,"前受収益"]
[1,null,"仮受金"]
[1,null,"賞与引当金",{"$nulls":6},15940000]
[1,null,"その他の流動負債"]
[1]
[null,"流動負債合計",{"$nulls":5},0,0,123403584,{"$nulls":7},"※"]
[null,"　２　固定負債"]
[null,null,"設備資金借入金",{"$nulls":6},493589000]
[1,null,"長期運営資金借入金"]
[1,null,"リース債務"]
[1,null,"役員等長期借入金"]
[1,null,"役員退職慰労引当金",{"$nulls":6},14000000]
[1,null,"長期未払金"]
[1,null,"長期預り金"]
[1,null,"その他の固定負債"]
[1]
[null,"固定負債合計",{"$nulls":5},0,0,507589000,{"$nulls":8},"※"]
[null,"負債合計",{"$nulls":5},0,0,630992584]
[null,"差引純資産",{"$nulls":5},0,0,1191246079]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}