{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["시뮬레이션","데이터","Tree"],"not_rendered":{"charts":1,"macros":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"시뮬레이션","index":0,"n_rows":7,"n_cols":12,"rows_kept":7}
["Kospoll Compound Interest Simulator"]
["투자 금액",1000000,"원",null,"최종 금액",{"v":3715.6363878171387,"d":"3715.64"},"원",{"$nulls":4},{"$f":"B7+1","v":101}]
["상승률",50,"%","(소수점 버림)","수익률",{"v":-99.62843636121829,"d":"-99.63"},"%"]
["하락률",50,"%","(소수점 버림)","변동성",{"v":1210462.2929250055,"d":"1210462.29"}]
["상승할 확률",50,"%","(소수점 버림)"]
["하락할 확률",{"$f":"100-B5","v":50},"%","(소수점 버림)"]
["투자 횟수",100,"회"]

{"sheet":"데이터","index":1,"n_rows":101,"n_cols":1,"rows_kept":101}
[1000000]
[1500000]
[2250000]
[3375000]
[5062500]
[7593750]
[3796875]
[1898437.5]
[2847656.25]
[1423828.125]
[711914.0625]
[355957.03125]
[533935.546875]
[800903.3203125]
[400451.66015625]
[600677.490234375]
[300338.7451171875]
[150169.37255859375]
[75084.68627929688]
[112627.02941894531]
[168940.54412841797]
[253410.81619262695]
[380116.22428894043]
[570174.3364334106]
[855261.504650116]
[1282892.256975174]
[641446.128487587]
[320723.0642437935]
[160361.53212189674]
[80180.76606094837]
[120271.14909142256]
[180406.72363713384]
[90203.36181856692]
[135305.04272785038]
[202957.56409177557]
[304436.34613766335]
[152218.17306883167]
[76109.08653441584]
[38054.54326720792]
[57081.81490081188]
[28540.90745040594]
[42811.36117560891]
[64217.04176341336]
[96325.56264512005]
[144488.34396768006]
[216732.5159515201]
[325098.77392728016]
[162549.38696364008]
[243824.0804454601]
[121912.04022273005]
[182868.0603340951]
[274302.09050114267]
[411453.135751714]
[205726.567875857]
[102863.2839379285]
[154294.92590689275]
[77147.46295344637]
[115721.19443016956]
[173581.79164525436]
[260372.68746788154]
[390559.03120182233]
[195279.51560091117]
[292919.2734013668]
[439378.91010205017]
[659068.3651530752]
[988602.5477296128]
[1482903.8215944192]
[2224355.732391629]
[3336533.598587443]
[5004800.397881165]
[2502400.1989405826]
[1251200.0994702913]
[625600.0497351456]
[312800.0248675728]
[469200.03730135923]
[234600.01865067962]
[351900.0279760194]
[175950.0139880097]
[263925.0209820146]
[131962.5104910073]
[197943.76573651095]
[98971.88286825547]
[49485.94143412774]
[74228.9121511916]
[111343.3682267874]
[167015.05234018108]
[250522.57851027162]
[125261.28925513581]
[187891.9338827037]
[281837.90082405554]
[422756.8512360833]
[211378.42561804166]
[105689.21280902083]
[52844.606404510414]
[79266.90960676562]
[39633.45480338281]
[19816.727401691405]
[9908.363700845703]
[4954.181850422851]
[2477.0909252114257]
[3715.6363878171387]

{"sheet":"Tree","index":2,"n_rows":78,"n_cols":35,"rows_kept":78}
{"$rows_empty":11}
[{"$nulls":34},{"$f":"AH13*(1+$A$34)","v":28762658.884932615}]
[{"$nulls":33},{"$f":"AG14*(1+$A$34)","v":19175105.92328841}]
[{"$nulls":32},{"$f":"AF15*(1+$A$34)","v":12783403.94885894},null,{"$f":"AH13*(1-$A$34)","v":9587552.961644204}]
[{"$nulls":31},{"$f":"AE16*(1+$A$34)","v":8522269.299239293},null,{"$f":"AG14*(1-$A$34)","v":6391701.97442947}]
[{"$nulls":30},{"$f":"AD17*(1+$A$34)","v":5681512.8661595285},null,{"$f":"AF15*(1-$A$34)","v":4261134.649619646},null,{"$f":"AH17*(1+$A$34)","v":3195850.987214735}]
[{"$nulls":29},{"$f":"AC18*(1+$A$34)","v":3787675.2441063523},null,{"$f":"AE16*(1-$A$34)","v":2840756.4330797642},null,{"$f":"AG18*(1+$A$34)","v":2130567.324809823}]
[{"$nulls":28},{"$f":"AB19*(1+$A$34)","v":2525116.829404235},null,{"$f":"AD17*(1-$A$34)","v":1893837.6220531762},null,{"$f":"AF19*(1+$A$34)","v":1420378.2165398821},null,{"$f":"AH17*(1-$A$34)","v":1065283.6624049116}]
[{"$nulls":27},{"$f":"AA20*(1+$A$34)","v":1683411.2196028233},null,{"$f":"AC18*(1-$A$34)","v":1262558.4147021174},null,{"$f":"AE20*(1+$A$34)","v":946918.8110265881},null,{"$f":"AG18*(1-$A$34)","v":710189.1082699411}]
[{"$nulls":26},{"$f":"Z21*(1+$A$34)","v":1122274.1464018822},null,{"$f":"AB19*(1-$A$34)","v":841705.6098014116},null,{"$f":"AD21*(1+$A$34)","v":631279.2073510587},null,{"$f":"AF19*(1-$A$34)","v":473459.40551329404},null,{"$f":"AH21*(1+$A$34)","v":355094.55413497053}]
[{"$nulls":25},{"$f":"Y22*(1+$A$34)","v":748182.7642679214},null,{"$f":"AA20*(1-$A$34)","v":561137.0732009411},null,{"$f":"AC22*(1+$A$34)","v":420852.8049007058},null,{"$f":"AE20*(1-$A$34)","v":315639.60367552936},null,{"$f":"AG22*(1+$A$34)","v":236729.70275664702}]
[{"$nulls":24},{"$f":"X23*(1+$A$34)","v":498788.50951194763},null,{"$f":"Z21*(1-$A$34)","v":374091.3821339607},null,{"$f":"AB23*(1+$A$34)","v":280568.53660047054},null,{"$f":"AD21*(1-$A$34)","v":210426.4024503529},null,{"$f":"AF23*(1+$A$34)","v":157819.80183776468},null,{"$f":"AH21*(1-$A$34)","v":118364.85137832351}]
[{"$nulls":23},{"$f":"W24*(1+$A$34)","v":332525.6730079651},null,{"$f":"Y22*(1-$A$34)","v":249394.25475597382},null,{"$f":"AA24*(1+$A$34)","v":187045.69106698036},null,{"$f":"AC22*(1-$A$34)","v":140284.26830023527},null,{"$f":"AE24*(1+$A$34)","v":105213.20122517645},null,{"$f":"AG22*(1-$A$34)","v":78909.90091888234}]
[{"$nulls":22},{"$f":"V25*(1+$A$34)","v":221683.78200531006},null,{"$f":"X23*(1-$A$34)","v":166262.83650398254},null,{"$f":"Z25*(1+$A$34)","v":124697.12737798691},null,{"$f":"AB23*(1-$A$34)","v":93522.84553349018},null,{"$f":"AD25*(1+$A$34)","v":70142.13415011764},null,{"$f":"AF23*(1-$A$34)","v":52606.60061258823},null,{"$f":"AH25*(1+$A$34)","v":39454.95045944117}]
[{"$nulls":21},{"$f":"U26*(1+$A$34)","v":147789.18800354004},null,{"$f":"W24*(1-$A$34)","v":110841.89100265503},null,{"$f":"Y26*(1+$A$34)","v":83131.41825199127},null,{"$f":"AA24*(1-$A$34)","v":62348.563688993454},null,{"$f":"AC26*(1+$A$34)","v":46761.42276674509},null,{"$f":"AE24*(1-$A$34)","v":35071.06707505882},null,{"$f":"AG26*(1+$A$34)","v":26303.300306294113}]
[{"$nulls":20},{"$f":"T27*(1+$A$34)","v":98526.12533569336},null,{"$f":"V25*(1-$A$34)","v":73894.59400177002},null,{"$f":"X27*(1+$A$34)","v":55420.945501327515},null,{"$f":"Z25*(1-$A$34)","v":41565.709125995636},null,{"$f":"AB27*(1+$A$34)","v":31174.281844496727},null,{"$f":"AD25*(1-$A$34)","v":23380.711383372545},null,{"$f":"AF27*(1+$A$34)","v":17535.53353752941},null,{"$f":"AH27*(1+$A$34)","v":13151.650153147057}]
[{"$nulls":19},{"$f":"S28*(1+$A$34)","v":65684.0835571289},null,{"$f":"U26*(1-$A$34)","v":49263.06266784668},null,{"$f":"W28*(1+$A$34)","v":36947.29700088501},null,{"$f":"Y26*(1-$A$34)","v":27710.472750663757},null,{"$f":"AA28*(1+$A$34)","v":20782.854562997818},null,{"$f":"AC26*(1-$A$34)","v":15587.140922248363},null,{"$f":"AE28*(1+$A$34)","v":11690.355691686273},null,{"$f":"AG28*(1+$A$34)","v":8767.766768764704}]
[{"$nulls":18},{"$f":"R29*(1+$A$34)","v":43789.38903808594},null,{"$f":"T27*(1-$A$34)","v":32842.04177856445},null,{"$f":"V29*(1+$A$34)","v":24631.53133392334},null,{"$f":"X27*(1-$A$34)","v":18473.648500442505},null,{"$f":"Z29*(1+$A$34)","v":13855.236375331879},null,{"$f":"AB27*(1-$A$34)","v":10391.427281498909},null,{"$f":"AD29*(1+$A$34)","v":7793.570461124182},null,{"$f":"AF29*(1+$A$34)","v":5845.177845843136},null,{"$f":"AH29*(1+$A$34)","v":4383.883384382352}]
[{"$nulls":17},{"$f":"Q30*(1+$A$34)","v":29192.926025390625},null,{"$f":"S28*(1-$A$34)","v":21894.69451904297},null,{"$f":"U30*(1+$A$34)","v":16421.020889282227},null,{"$f":"W28*(1-$A$34)","v":12315.76566696167},null,{"$f":"Y30*(1+$A$34)","v":9236.824250221252},null,{"$f":"AA28*(1-$A$34)","v":6927.618187665939},null,{"$f":"AC30*(1+$A$34)","v":5195.7136407494545},null,{"$f":"AE30*(1+$A$34)","v":3896.785230562091},null,{"$f":"AG30*(1+$A$34)","v":2922.588922921568}]
[{"$nulls":16},{"$f":"P31*(1+$A$34)","v":19461.95068359375},null,{"$f":"R29*(1-$A$34)","v":14596.463012695313},null,{"$f":"T31*(1+$A$34)","v":10947.347259521484},null,{"$f":"V29*(1-$A$34)","v":8210.510444641113},null,{"$f":"X31*(1+$A$34)","v":6157.882833480835},null,{"$f":"Z29*(1-$A$34)","v":4618.412125110626},null,{"$f":"AB31*(1+$A$34)","v":3463.8090938329697},null,{"$f":"AD31*(1+$A$34)","v":2597.8568203747272},null,{"$f":"AF31*(1+$A$34)","v":1948.3926152810454},null,{"$f":"AH31*(1+$A$34)","v":1461.294461460784}]
[{"$nulls":15},{"$f":"O32*(1+$A$34)","v":12974.6337890625},null,{"$f":"Q30*(1-$A$34)","v":9730.975341796875},null,{"$f":"S32*(1+$A$34)","v":7298.231506347656},null,{"$f":"U30*(1-$A$34)","v":5473.673629760742},null,{"$f":"W32*(1+$A$34)","v":4105.255222320557},null,{"$f":"Y30*(1-$A$34)","v":3078.9414167404175},null,{"$f":"AA32*(1+$A$34)","v":2309.206062555313},null,{"$f":"AC32*(1+$A$34)","v":1731.9045469164848},null,{"$f":"AE32*(1+$A$34)","v":1298.9284101873636},null,{"$f":"AG32*(1+$A$34)","v":974.1963076405227}]
[{"$nulls":14},{"$f":"N33*(1+$A$34)","v":8649.755859375},null,{"$f":"P31*(1-$A$34)","v":6487.31689453125},null,{"$f":"R33*(1+$A$34)","v":4865.4876708984375},null,{"$f":"T31*(1-$A$34)","v":3649.115753173828},null,{"$f":"V33*(1+$A$34)","v":2736.836814880371},null,{"$f":"X31*(1-$A$34)","v":2052.6276111602783},null,{"$f":"Z33*(1+$A$34)","v":1539.4707083702087},null,{"$f":"AB33*(1+$A$34)","v":1154.6030312776566},null,{"$f":"AD33*(1+$A$34)","v":865.9522734582424},null,{"$f":"AF33*(1+$A$34)","v":649.4642050936818},null,{"$f":"AH33*(1+$A$34)","v":487.09815382026136}]
[{"$nulls":13},{"$f":"M34*(1+$A$34)","v":5766.50390625},null,{"$f":"O32*(1-$A$34)","v":4324.8779296875},null,{"$f":"Q34*(1+$A$34)","v":3243.658447265625},null,{"$f":"S32*(1-$A$34)","v":2432.7438354492187},null,{"$f":"U34*(1+$A$34)","v":1824.557876586914},null,{"$f":"W32*(1-$A$34)","v":1368.4184074401855},null,{"$f":"Y34*(1+$A$34)","v":1026.3138055801392},null,{"$f":"AA34*(1+$A$34)","v":769.7353541851044},null,{"$f":"AC34*(1+$A$34)","v":577.3015156388283},null,{"$f":"AE34*(1+$A$34)","v":432.9761367291212},null,{"$f":"AG34*(1+$A$34)","v":324.7321025468409}]
[0.5,"상승/하락률",{"$nulls":10},{"$f":"L35*(1+$A$34)","v":3844.3359375},null,{"$f":"N33*(1-$A$34)","v":2883.251953125},null,{"$f":"P35*(1+$A$34)","v":2162.43896484375},null,{"$f":"R33*(1-$A$34)","v":1621.8292236328125},null,{"$f":"T35*(1+$A$34)","v":1216.3719177246094},null,{"$f":"V33*(1-$A$34)","v":912.278938293457},null,{"$f":"X35*(1+$A$34)","v":684.2092037200928},null,{"$f":"Z35*(1+$A$34)","v":513.1569027900696},null,{"$f":"AB35*(1+$A$34)","v":384.8676770925522},null,{"$f":"AD35*(1+$A$34)","v":288.65075781941414},null,{"$f":"AF35*(1+$A$34)","v":216.4880683645606},null,{"$f":"AH35*(1+$A$34)","v":162.36605127342045}]
[{"$nulls":11},{"$f":"K36*(1+$A$34)","v":2562.890625},null,{"$f":"M34*(1-$A$34)","v":1922.16796875},null,{"$f":"O36*(1+$A$34)","v":1441.6259765625},null,{"$f":"Q34*(1-$A$34)","v":1081.219482421875},null,{"$f":"S36*(1+$A$34)","v":810.9146118164062},null,{"$f":"U34*(1-$A$34)","v":608.1859588623047},null,{"$f":"W36*(1+$A$34)","v":456.1394691467285},null,{"$f":"Y36*(1+$A$34)","v":342.1046018600464},null,{"$f":"AA36*(1+$A$34)","v":256.5784513950348},null,{"$f":"AC36*(1+$A$34)","v":192.4338385462761},null,{"$f":"AE36*(1+$A$34)","v":144.32537890970707},null,{"$f":"AG36*(1+$A$34)","v":108.2440341822803}]
[{"$nulls":10},{"$f":"J37*(1+$A$34)","v":1708.59375},null,{"$f":"L35*(1-$A$34)","v":1281.4453125},null,{"$f":"N37*(1+$A$34)","v":961.083984375},null,{"$f":"P35*(1-$A$34)","v":720.81298828125},null,{"$f":"R37*(1+$A$34)","v":540.6097412109375},null,{"$f":"T35*(1-$A$34)","v":405.4573059082031},null,{"$f":"V37*(1+$A$34)","v":304.09297943115234},null,{"$f":"X37*(1+$A$34)","v":228.06973457336426},null,{"$f":"Z37*(1+$A$34)","v":171.0523009300232},null,{"$f":"AB37*(1+$A$34)","v":128.2892256975174},null,{"$f":"AD37*(1+$A$34)","v":96.21691927313805},null,{"$f":"AF37*(1+$A$34)","v":72.16268945485353},null,{"$f":"AH37*(1+$A$34)","v":54.12201709114015}]
[{"$nulls":9},{"$f":"I38*(1+$A$34)","v":1139.0625},null,{"$f":"K36*(1-$A$34)","v":854.296875},null,{"$f":"M38*(1+$A$34)","v":640.72265625},null,{"$f":"O36*(1-$A$34)","v":480.5419921875},null,{"$f":"Q38*(1+$A$34)","v":360.406494140625},null,{"$f":"S36*(1-$A$34)","v":270.30487060546875},null,{"$f":"U38*(1+$A$34)","v":202.72865295410156},null,{"$f":"W38*(1+$A$34)","v":152.04648971557617},null,{"$f":"Y38*(1+$A$34)","v":114.03486728668213},null,{"$f":"AA38*(1+$A$34)","v":85.5261504650116},null,{"$f":"AC38*(1+$A$34)","v":64.1446128487587},null,{"$f":"AE38*(1+$A$34)","v":48.10845963656902},null,{"$f":"AG38*(1+$A$34)","v":36.08134472742677}]
[{"$nulls":8},{"$f":"H39*(1+$A$34)","v":759.375},null,{"$f":"J37*(1-$A$34)","v":569.53125},null,{"$f":"L39*(1+$A$34)","v":427.1484375},null,{"$f":"N37*(1-$A$34)","v":320.361328125},null,{"$f":"P39*(1+$A$34)","v":240.27099609375},null,{"$f":"R37*(1-$A$34)","v":180.2032470703125},null,{"$f":"T39*(1+$A$34)","v":135.15243530273437},null,{"$f":"V39*(1+$A$34)","v":101.36432647705078},null,{"$f":"X39*(1+$A$34)","v":76.02324485778809},null,{"$f":"Z39*(1+$A$34)","v":57.017433643341064},null,{"$f":"AB39*(1+$A$34)","v":42.7630752325058},null,{"$f":"AD39*(1+$A$34)","v":32.07230642437935},null,{"$f":"AF39*(1+$A$34)","v":24.05422981828451},null,{"$f":"AH39*(1+$A$34)","v":18.040672363713384}]
[{"$nulls":7},{"$f":"G40*(1+$A$34)","v":506.25},null,{"$f":"I40*(1+$A$34)","v":379.6875},null,{"$f":"K40*(1+$A$34)","v":284.765625},null,{"$f":"M38*(1-$A$34)","v":213.57421875},null,{"$f":"O40*(1+$A$34)","v":160.1806640625},null,{"$f":"Q38*(1-$A$34)","v":120.135498046875},null,{"$f":"S40*(1+$A$34)","v":90.10162353515625},null,{"$f":"U40*(1+$A$34)","v":67.57621765136719},null,{"$f":"W40*(1+$A$34)","v":50.68216323852539},null,{"$f":"Y40*(1+$A$34)","v":38.01162242889404},null,{"$f":"AA40*(1+$A$34)","v":28.508716821670532},null,{"$f":"AC40*(1+$A$34)","v":21.3815376162529},null,{"$f":"AE40*(1+$A$34)","v":16.036153212189674},null,{"$f":"AG40*(1+$A$34)","v":12.027114909142256}]
[{"$nulls":6},{"$f":"F41*(1+A34)","v":337.5},null,{"$f":"H41*(1+$A$34)","v":253.125},null,{"$f":"J41*(1+$A$34)","v":189.84375},null,{"$f":"L39*(1-$A$34)","v":142.3828125},null,{"$f":"N41*(1+$A$34)","v":106.787109375},null,{"$f":"P39*(1-$A$34)","v":80.09033203125},null,{"$f":"R41*(1+$A$34)","v":60.0677490234375},null,{"$f":"T41*(1+$A$34)","v":45.050811767578125},null,{"$f":"V41*(1+$A$34)","v":33.788108825683594},null,{"$f":"X41*(1+$A$34)","v":25.341081619262695},null,{"$f":"Z41*(1+$A$34)","v":19.00581121444702},null,{"$f":"AB41*(1+$A$34)","v":14.254358410835266},null,{"$f":"AD41*(1+$A$34)","v":10.69076880812645},null,{"$f":"AF41*(1+$A$34)","v":8.018076606094837},null,{"$f":"AH41*(1+$A$34)","v":6.013557454571128}]
[{"$nulls":5},{"$f":"E42*(1+$A$34)","v":225},null,{"$f":"G42*(1+$A$34)","v":168.75},null,{"$f":"I42*(1+$A$34)","v":126.5625},null,{"$f":"K40*(1-$A$34)","v":94.921875},null,{"$f":"M42*(1+$A$34)","v":71.19140625},null,{"$f":"O40*(1-$A$34)","v":53.3935546875},null,{"$f":"Q42*(1+$A$34)","v":40.045166015625},null,{"$f":"S42*(1+$A$34)","v":30.03387451171875},null,{"$f":"U42*(1+$A$34)","v":22.525405883789063},null,{"$f":"W42*(1+$A$34)","v":16.894054412841797},null,{"$f":"Y42*(1+$A$34)","v":12.670540809631348},null,{"$f":"AA42*(1+$A$34)","v":9.50290560722351},null,{"$f":"AC42*(1+$A$34)","v":7.127179205417633},null,{"$f":"AE42*(1+$A$34)","v":5.345384404063225},null,{"$f":"AG42*(1+$A$34)","v":4.009038303047419}]
[{"$nulls":4},{"$f":"D43*(1+A34)","v":150},null,{"$f":"F43*(1+A34)","v":112.5},null,{"$f":"H43*(1+$A$34)","v":84.375},null,{"$f":"J41*(1-$A$34)","v":63.28125},null,{"$f":"L43*(1+$A$34)","v":47.4609375},null,{"$f":"N41*(1-$A$34)","v":35.595703125},null,{"$f":"P43*(1+$A$34)","v":26.69677734375},null,{"$f":"R43*(1+$A$34)","v":20.0225830078125},null,{"$f":"T43*(1+$A$34)","v":15.016937255859375},null,{"$f":"V43*(1+$A$34)","v":11.262702941894531},null,{"$f":"X43*(1+$A$34)","v":8.447027206420898},null,{"$f":"Z43*(1+$A$34)","v":6.335270404815674},null,{"$f":"AB43*(1+$A$34)","v":4.751452803611755},null,{"$f":"AD43*(1+$A$34)","v":3.5635896027088165},null,{"$f":"AF43*(1+$A$34)","v":2.6726922020316124},null,{"$f":"AH43*(1+$A$34)","v":2.0045191515237093}]
[{"$nulls":3},100,null,{"$f":"E42*(1-$A$34)","v":75},null,{"$f":"G44*(1+$A$34)","v":56.25},null,{"$f":"I44*(1+$A$34)","v":42.1875},null,{"$f":"K44*(1+$A$34)","v":31.640625},null,{"$f":"M42*(1-$A$34)","v":23.73046875},null,{"$f":"O44*(1+$A$34)","v":17.7978515625},null,{"$f":"Q44*(1+$A$34)","v":13.348388671875},null,{"$f":"S44*(1+$A$34)","v":10.01129150390625},null,{"$f":"U44*(1+$A$34)","v":7.5084686279296875},null,{"$f":"W44*(1+$A$34)","v":5.631351470947266},null,{"$f":"Y44*(1+$A$34)","v":4.223513603210449},null,{"$f":"AA44*(1+$A$34)","v":3.167635202407837},null,{"$f":"AC44*(1+$A$34)","v":2.3757264018058777},null,{"$f":"AE44*(1+$A$34)","v":1.7817948013544083},null,{"$f":"AG44*(1+$A$34)","v":1.3363461010158062}]
[{"$nulls":4},{"$f":"D43*(1-A34)","v":50},null,{"$f":"F43*(1-A34)","v":37.5},null,{"$f":"H45*(1+$A$34)","v":28.125},null,{"$f":"J45*(1+$A$34)","v":21.09375},null,{"$f":"L43*(1-$A$34)","v":15.8203125},null,{"$f":"N45*(1+$A$34)","v":11.865234375},null,{"$f":"P45*(1+$A$34)","v":8.89892578125},null,{"$f":"R45*(1+$A$34)","v":6.6741943359375},null,{"$f":"T45*(1+$A$34)","v":5.005645751953125},null,{"$f":"V45*(1+$A$34)","v":3.7542343139648438},null,{"$f":"X45*(1+$A$34)","v":2.815675735473633},null,{"$f":"Z45*(1+$A$34)","v":2.1117568016052246},null,{"$f":"AB45*(1+$A$34)","v":1.5838176012039185},null,{"$f":"AD45*(1+$A$34)","v":1.1878632009029388},null,{"$f":"AF45*(1+$A$34)","v":0.8908974006772041},null,{"$f":"AH45*(1+$A$34)","v":0.6681730505079031}]
[{"$nulls":5},{"$f":"E44*(1-A34)","v":25},null,{"$f":"G46*(1+$A$34)","v":18.75},null,{"$f":"I44*(1-$A$34)","v":14.0625},null,{"$f":"K44*(1-$A$34)","v":10.546875},null,{"$f":"M46*(1+$A$34)","v":7.91015625},null,{"$f":"O46*(1+$A$34)","v":5.9326171875},null,{"$f":"Q46*(1+$A$34)","v":4.449462890625},null,{"$f":"S46*(1+$A$34)","v":3.33709716796875},null,{"$f":"U46*(1+$A$34)","v":2.5028228759765625},null,{"$f":"W46*(1+$A$34)","v":1.8771171569824219},null,{"$f":"Y46*(1+$A$34)","v":1.4078378677368164},null,{"$f":"AA46*(1+$A$34)","v":1.0558784008026123},null,{"$f":"AC46*(1+$A$34)","v":0.7919088006019592},null,{"$f":"AE46*(1+$A$34)","v":0.5939316004514694},null,{"$f":"AG46*(1+$A$34)","v":0.44544870033860207}]
[{"$nulls":6},{"$f":"F45*(1-A34)","v":12.5},null,{"$f":"H47*(1+$A$34)","v":9.375},null,{"$f":"J45*(1-$A$34)","v":7.03125},null,{"$f":"L47*(1+$A$34)","v":5.2734375},null,{"$f":"N47*(1+$A$34)","v":3.955078125},null,{"$f":"P47*(1+$A$34)","v":2.96630859375},null,{"$f":"R47*(1+$A$34)","v":2.2247314453125},null,{"$f":"T47*(1+$A$34)","v":1.668548583984375},null,{"$f":"V47*(1+$A$34)","v":1.2514114379882813},null,{"$f":"X47*(1+$A$34)","v":0.9385585784912109},null,{"$f":"Z47*(1+$A$34)","v":0.7039189338684082},null,{"$f":"AB47*(1+$A$34)","v":0.5279392004013062},null,{"$f":"AD47*(1+$A$34)","v":0.3959544003009796},null,{"$f":"AF47*(1+$A$34)","v":0.2969658002257347},null,{"$f":"AH47*(1+$A$34)","v":0.22272435016930103}]
[{"$nulls":7},{"$f":"G46*(1-$A$34)","v":6.25},null,{"$f":"I48*(1+$A$34)","v":4.6875},null,{"$f":"K48*(1+$A$34)","v":3.515625},null,{"$f":"M48*(1+$A$34)","v":2.63671875},null,{"$f":"O48*(1+$A$34)","v":1.9775390625},null,{"$f":"Q48*(1+$A$34)","v":1.483154296875},null,{"$f":"S48*(1+$A$34)","v":1.11236572265625},null,{"$f":"U48*(1+$A$34)","v":0.8342742919921875},null,{"$f":"W48*(1+$A$34)","v":0.6257057189941406},null,{"$f":"Y48*(1+$A$34)","v":0.46927928924560547},null,{"$f":"AA48*(1+$A$34)","v":0.3519594669342041},null,{"$f":"AC48*(1+$A$34)","v":0.2639696002006531},null,{"$f":"AE48*(1+$A$34)","v":0.1979772001504898},null,{"$f":"AG48*(1+$A$34)","v":0.14848290011286736}]
[{"$nulls":8},{"$f":"H47*(1-$A$34)","v":3.125},null,{"$f":"J49*(1+$A$34)","v":2.34375},null,{"$f":"L49*(1+$A$34)","v":1.7578125},null,{"$f":"N49*(1+$A$34)","v":1.318359375},null,{"$f":"P49*(1+$A$34)","v":0.98876953125},null,{"$f":"R49*(1+$A$34)","v":0.7415771484375},null,{"$f":"T49*(1+$A$34)","v":0.556182861328125},null,{"$f":"V49*(1+$A$34)","v":0.41713714599609375},null,{"$f":"X49*(1+$A$34)","v":0.3128528594970703},null,{"$f":"Z49*(1+$A$34)","v":0.23463964462280273},null,{"$f":"AB49*(1+$A$34)","v":0.17597973346710205},null,{"$f":"AD49*(1+$A$34)","v":0.13198480010032654},null,{"$f":"AF49*(1+$A$34)","v":0.0989886000752449},null,{"$f":"AH49*(1+$A$34)","v":0.07424145005643368}]
[{"$nulls":9},{"$f":"I48*(1-$A$34)","v":1.5625},null,{"$f":"K50*(1+$A$34)","v":1.171875},null,{"$f":"M50*(1+$A$34)","v":0.87890625},null,{"$f":"O50*(1+$A$34)","v":0.6591796875},null,{"$f":"Q50*(1+$A$34)","v":0.494384765625},null,{"$f":"S50*(1+$A$34)","v":0.37078857421875},null,{"$f":"U50*(1+$A$34)","v":0.2780914306640625},null,{"$f":"W50*(1+$A$34)","v":0.20856857299804688},null,{"$f":"Y50*(1+$A$34)","v":0.15642642974853516},null,{"$f":"AA50*(1+$A$34)","v":0.11731982231140137},null,{"$f":"AC50*(1+$A$34)","v":0.08798986673355103},null,{"$f":"AE50*(1+$A$34)","v":0.06599240005016327},null,{"$f":"AG50*(1+$A$34)","v":0.04949430003762245}]
[{"$nulls":10},{"$f":"J49*(1-$A$34)","v":0.78125},null,{"$f":"L51*(1+$A$34)","v":0.5859375},null,{"$f":"N51*(1+$A$34)","v":0.439453125},null,{"$f":"P51*(1+$A$34)","v":0.32958984375},null,{"$f":"R51*(1+$A$34)","v":0.2471923828125},null,{"$f":"T51*(1+$A$34)","v":0.185394287109375},null,{"$f":"V51*(1+$A$34)","v":0.13904571533203125},null,{"$f":"X51*(1+$A$34)","v":0.10428428649902344},null,{"$f":"Z51*(1+$A$34)","v":0.07821321487426758},null,{"$f":"AB51*(1+$A$34)","v":0.058659911155700684},null,{"$f":"AD51*(1+$A$34)","v":0.04399493336677551},null,{"$f":"AF51*(1+$A$34)","v":0.032996200025081635},null,{"$f":"AH51*(1+$A$34)","v":0.024747150018811226}]
[{"$nulls":11},{"$f":"K50*(1-$A$34)","v":0.390625},null,{"$f":"M52*(1+$A$34)","v":0.29296875},null,{"$f":"O52*(1+$A$34)","v":0.2197265625},null,{"$f":"Q52*(1+$A$34)","v":0.164794921875},null,{"$f":"S52*(1+$A$34)","v":0.12359619140625},null,{"$f":"U52*(1+$A$34)","v":0.0926971435546875},null,{"$f":"W52*(1+$A$34)","v":0.06952285766601562},null,{"$f":"Y52*(1+$A$34)","v":0.05214214324951172},null,{"$f":"AA52*(1+$A$34)","v":0.03910660743713379},null,{"$f":"AC52*(1+$A$34)","v":0.029329955577850342},null,{"$f":"AE52*(1+$A$34)","v":0.021997466683387756},null,{"$f":"AG52*(1+$A$34)","v":0.016498100012540817}]
[{"$nulls":12},{"$f":"L51*(1-$A$34)","v":0.1953125},null,{"$f":"N53*(1+$A$34)","v":0.146484375},null,{"$f":"P53*(1+$A$34)","v":0.10986328125},null,{"$f":"R53*(1+$A$34)","v":0.0823974609375},null,{"$f":"T53*(1+$A$34)","v":0.061798095703125},null,{"$f":"V53*(1+$A$34)","v":0.04634857177734375},null,{"$f":"X53*(1+$A$34)","v":0.03476142883300781},null,{"$f":"Z53*(1+$A$34)","v":0.02607107162475586},null,{"$f":"AB53*(1+$A$34)","v":0.019553303718566895},null,{"$f":"AD53*(1+$A$34)","v":0.014664977788925171},null,{"$f":"AF53*(1+$A$34)","v":0.010998733341693878},null,{"$f":"AH53*(1+$A$34)","v":0.008249050006270409}]
[{"$nulls":13},{"$f":"M52*(1-$A$34)","v":0.09765625},null,{"$f":"O54*(1+$A$34)","v":0.0732421875},null,{"$f":"Q54*(1+$A$34)","v":0.054931640625},null,{"$f":"S54*(1+$A$34)","v":0.04119873046875},null,{"$f":"U54*(1+$A$34)","v":0.0308990478515625},null,{"$f":"W54*(1+$A$34)","v":0.023174285888671875},null,{"$f":"Y54*(1+$A$34)","v":0.017380714416503906},null,{"$f":"AA54*(1+$A$34)","v":0.01303553581237793},null,{"$f":"AC54*(1+$A$34)","v":0.009776651859283447},null,{"$f":"AE54*(1+$A$34)","v":7.3324888944625854E-3},null,{"$f":"AG54*(1+$A$34)","v":0.005499366670846939}]
[{"$nulls":14},{"$f":"N53*(1-$A$34)","v":0.048828125},null,{"$f":"P55*(1+$A$34)","v":0.03662109375},null,{"$f":"R55*(1+$A$34)","v":0.0274658203125},null,{"$f":"T55*(1+$A$34)","v":0.020599365234375},null,{"$f":"V55*(1+$A$34)","v":0.01544952392578125},null,{"$f":"X55*(1+$A$34)","v":0.011587142944335938},null,{"$f":"Z55*(1+$A$34)","v":0.008690357208251953},null,{"$f":"AB55*(1+$A$34)","v":0.006517767906188965},null,{"$f":"AD55*(1+$A$34)","v":0.004888325929641724},null,{"$f":"AF55*(1+$A$34)","v":3.6662444472312927E-3},null,{"$f":"AH55*(1+$A$34)","v":2.7496833354234695E-3}]
[{"$nulls":15},{"$f":"O54*(1-$A$34)","v":0.0244140625},null,{"$f":"Q56*(1+$A$34)","v":0.018310546875},null,{"$f":"S56*(1+$A$34)","v":0.01373291015625},null,{"$f":"U56*(1+$A$34)","v":0.0102996826171875},null,{"$f":"W56*(1+$A$34)","v":7.724761962890625E-3},null,{"$f":"Y56*(1+$A$34)","v":0.005793571472167969},null,{"$f":"AA56*(1+$A$34)","v":4.3451786041259766E-3},null,{"$f":"AC56*(1+$A$34)","v":3.2588839530944824E-3},null,{"$f":"AE56*(1+$A$34)","v":0.002444162964820862},null,{"$f":"AG56*(1+$A$34)","v":1.8331222236156464E-3}]
[{"$nulls":16},{"$f":"P55*(1-$A$34)","v":0.01220703125},null,{"$f":"R57*(1+$A$34)","v":9.1552734375E-3},null,{"$f":"T57*(1+$A$34)","v":6.866455078125E-3},null,{"$f":"V57*(1+$A$34)","v":5.14984130859375E-3},null,{"$f":"X57*(1+$A$34)","v":3.8623809814453125E-3},null,{"$f":"Z57*(1+$A$34)","v":2.8967857360839844E-3},null,{"$f":"AB57*(1+$A$34)","v":2.1725893020629883E-3},null,{"$f":"AD57*(1+$A$34)","v":1.6294419765472412E-3},null,{"$f":"AF57*(1+$A$34)","v":0.001222081482410431},null,{"$f":"AH57*(1+$A$34)","v":9.1656111180782318E-4}]
[{"$nulls":17},{"$f":"Q56*(1-$A$34)","v":6.103515625E-3},null,{"$f":"S58*(1+$A$34)","v":4.57763671875E-3},null,{"$f":"U58*(1+$A$34)","v":3.4332275390625E-3},null,{"$f":"W58*(1+$A$34)","v":2.574920654296875E-3},null,{"$f":"Y58*(1+$A$34)","v":1.9311904907226563E-3},null,{"$f":"AA58*(1+$A$34)","v":1.4483928680419922E-3},null,{"$f":"AC58*(1+$A$34)","v":1.0862946510314941E-3},null,{"$f":"AE58*(1+$A$34)","v":8.1472098827362061E-4},null,{"$f":"AG58*(1+$A$34)","v":6.1104074120521545E-4}]
[{"$nulls":18},{"$f":"R57*(1-$A$34)","v":3.0517578125E-3},null,{"$f":"T59*(1+$A$34)","v":2.288818359375E-3},null,{"$f":"V59*(1+$A$34)","v":1.71661376953125E-3},null,{"$f":"X59*(1+$A$34)","v":1.2874603271484375E-3},null,{"$f":"Z59*(1+$A$34)","v":9.6559524536132813E-4},null,{"$f":"AB59*(1+$A$34)","v":7.2419643402099609E-4},null,{"$f":"AD59*(1+$A$34)","v":5.4314732551574707E-4},null,{"$f":"AF59*(1+$A$34)","v":4.073604941368103E-4},null,{"$f":"AH59*(1+$A$34)","v":3.0552037060260773E-4}]
[{"$nulls":19},{"$f":"S58*(1-$A$34)","v":1.52587890625E-3},null,{"$f":"U60*(1+$A$34)","v":1.1444091796875E-3},null,{"$f":"W60*(1+$A$34)","v":8.58306884765625E-4},null,{"$f":"Y60*(1+$A$34)","v":6.4373016357421875E-4},null,{"$f":"AA60*(1+$A$34)","v":4.8279762268066406E-4},null,{"$f":"AC60*(1+$A$34)","v":3.6209821701049805E-4},null,{"$f":"AE60*(1+$A$34)","v":2.7157366275787354E-4},null,{"$f":"AG60*(1+$A$34)","v":2.0368024706840515E-4}]
[{"$nulls":20},{"$f":"T59*(1-$A$34)","v":7.62939453125E-4},null,{"$f":"V61*(1+$A$34)","v":5.7220458984375E-4},null,{"$f":"X61*(1+$A$34)","v":4.291534423828125E-4},null,{"$f":"Z61*(1+$A$34)","v":3.2186508178710938E-4},null,{"$f":"AB61*(1+$A$34)","v":2.4139881134033203E-4},null,{"$f":"AD61*(1+$A$34)","v":1.8104910850524902E-4},null,{"$f":"AF61*(1+$A$34)","v":1.3578683137893677E-4},null,{"$f":"AH61*(1+$A$34)","v":1.0184012353420258E-4}]
[{"$nulls":21},{"$f":"U60*(1-$A$34)","v":3.814697265625E-4},null,{"$f":"W62*(1+$A$34)","v":2.86102294921875E-4},null,{"$f":"Y62*(1+$A$34)","v":2.1457672119140625E-4},null,{"$f":"AA62*(1+$A$34)","v":1.6093254089355469E-4},null,{"$f":"AC62*(1+$A$34)","v":1.2069940567016602E-4},null,{"$f":"AE62*(1+$A$34)","v":9.0524554252624512E-5},null,{"$f":"AG62*(1+$A$34)","v":6.7893415689468384E-5}]
[{"$nulls":22},{"$f":"V61*(1-$A$34)","v":1.9073486328125E-4},null,{"$f":"X63*(1+$A$34)","v":1.430511474609375E-4},null,{"$f":"Z63*(1+$A$34)","v":1.0728836059570313E-4},null,{"$f":"AB63*(1+$A$34)","v":8.0466270446777344E-5},null,{"$f":"AD63*(1+$A$34)","v":6.0349702835083008E-5},null,{"$f":"AF63*(1+$A$34)","v":4.5262277126312256E-5},null,{"$f":"AH63*(1+$A$34)","v":3.3946707844734192E-5}]
[{"$nulls":23},{"$f":"W62*(1-$A$34)","v":9.5367431640625E-5},null,{"$f":"Y64*(1+$A$34)","v":7.152557373046875E-5},null,{"$f":"AA64*(1+$A$34)","v":5.3644180297851563E-5},null,{"$f":"AC64*(1+$A$34)","v":4.0233135223388672E-5},null,{"$f":"AE64*(1+$A$34)","v":3.0174851417541504E-5},null,{"$f":"AG64*(1+$A$34)","v":2.2631138563156128E-5}]
[{"$nulls":24},{"$f":"X63*(1-$A$34)","v":4.76837158203125E-5},null,{"$f":"Z65*(1+$A$34)","v":3.5762786865234375E-5},null,{"$f":"AB65*(1+$A$34)","v":2.6822090148925781E-5},null,{"$f":"AD65*(1+$A$34)","v":2.0116567611694336E-5},null,{"$f":"AF65*(1+$A$34)","v":1.5087425708770752E-5},null,{"$f":"AH65*(1+$A$34)","v":1.1315569281578064E-5}]
[{"$nulls":25},{"$f":"Y64*(1-$A$34)","v":2.384185791015625E-5},null,{"$f":"AA66*(1+$A$34)","v":1.7881393432617188E-5},null,{"$f":"AC66*(1+$A$34)","v":1.3411045074462891E-5},null,{"$f":"AE66*(1+$A$34)","v":1.0058283805847168E-5},null,{"$f":"AG66*(1+$A$34)","v":7.543712854385376E-6}]
[{"$nulls":26},{"$f":"Z65*(1-$A$34)","v":1.1920928955078125E-5},null,{"$f":"AB67*(1+$A$34)","v":8.9406967163085938E-6},null,{"$f":"AD67*(1+$A$34)","v":6.7055225372314453E-6},null,{"$f":"AF67*(1+$A$34)","v":5.029141902923584E-6},null,{"$f":"AH67*(1+$A$34)","v":3.771856427192688E-6}]
[{"$nulls":27},{"$f":"AA66*(1-$A$34)","v":5.9604644775390625E-6},null,{"$f":"AC68*(1+$A$34)","v":4.4703483581542969E-6},null,{"$f":"AE68*(1+$A$34)","v":3.3527612686157227E-6},null,{"$f":"AG68*(1+$A$34)","v":2.514570951461792E-6}]
[{"$nulls":28},{"$f":"AB67*(1-$A$34)","v":2.9802322387695313E-6},null,{"$f":"AD69*(1+$A$34)","v":2.2351741790771484E-6},null,{"$f":"AF69*(1+$A$34)","v":1.6763806343078613E-6},null,{"$f":"AH69*(1+$A$34)","v":1.257285475730896E-6}]
[{"$nulls":29},{"$f":"AC68*(1-$A$34)","v":1.4901161193847656E-6},null,{"$f":"AE70*(1+$A$34)","v":1.1175870895385742E-6},null,{"$f":"AG70*(1+$A$34)","v":8.3819031715393066E-7}]
[{"$nulls":30},{"$f":"AD69*(1-$A$34)","v":7.4505805969238281E-7},null,{"$f":"AF71*(1+$A$34)","v":5.5879354476928711E-7},null,{"$f":"AH71*(1+$A$34)","v":4.1909515857696533E-7}]
[{"$nulls":31},{"$f":"AE70*(1-$A$34)","v":3.7252902984619141E-7},null,{"$f":"AG72*(1+$A$34)","v":2.7939677238464355E-7}]
[{"$nulls":32},{"$f":"AF71*(1-$A$34)","v":1.862645149230957E-7},null,{"$f":"AH73*(1+$A$34)","v":1.3969838619232178E-7}]
[{"$nulls":33},{"$f":"AG72*(1-$A$34)","v":9.3132257461547852E-8}]
[{"$nulls":34},{"$f":"AH73*(1-$A$34)","v":4.6566128730773926E-8}]
[null,null,"n",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"손실",{"$f":"COUNTIF(D2:D74, \"<100\")","v":0},{"$f":"COUNTIF(E2:E74, \"<100\")","v":1},2,2,3,4,4,5,6,6,7,7,8,9,9,10,11,11,12,12,13,14,14,15,16,16,17,18,18,19,19,20]
[null,null,"전체",{"$f":"COUNT(D1:D74)","v":1},{"$f":"COUNT(E1:E74)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,"비율",{"$f":"D76/D77","v":{"v":0,"d":"0%"}},{"$f":"E76/E77","v":{"v":0.5,"d":"50%"}},{"v":0.6666666666666666,"d":"67%"},{"v":0.5,"d":"50%"},{"v":0.6,"d":"60%"},{"v":0.6666666666666666,"d":"67%"},{"v":0.5714285714285714,"d":"57%"},{"v":0.625,"d":"63%"},{"v":0.6666666666666666,"d":"67%"},{"v":0.6,"d":"60%"},{"v":0.6363636363636364,"d":"64%"},{"v":0.5833333333333334,"d":"58%"},{"v":0.6153846153846154,"d":"62%"},{"v":0.6428571428571429,"d":"64%"},{"v":0.6,"d":"60%"},{"v":0.625,"d":"63%"},{"v":0.6470588235294118,"d":"65%"},{"v":0.6111111111111112,"d":"61%"},{"v":0.631578947368421,"d":"63%"},{"v":0.6,"d":"60%"},{"v":0.6190476190476191,"d":"62%"},{"v":0.6363636363636364,"d":"64%"},{"v":0.6086956521739131,"d":"61%"},{"v":0.625,"d":"63%"},{"v":0.64,"d":"64%"},{"v":0.6153846153846154,"d":"62%"},{"v":0.6296296296296297,"d":"63%"},{"v":0.6428571428571429,"d":"64%"},{"v":0.6206896551724138,"d":"62%"},{"v":0.6333333333333333,"d":"63%"},{"v":0.6129032258064516,"d":"61%"},{"v":0.625,"d":"63%"}]