{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["무작정따라하기","기출01"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"무작정따라하기","index":0,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["대출상환"]
["대출금액",1000000,null,"월상환액",{"$f":"ROUND(PMT(B4/12,B3*12, -B2),-3)","v":20000}]
["상환기간(연)",4.7916883116883113]
["이자율(연)",0.06]

{"sheet":"기출01","index":1,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,5],[9,5,10,5]]}
["길벗 계열회사별 손익계산표"]
[]
[null,"계열A","계열B","계열C","계열D","합계"]
["판매 단위",3592,4390,3192,4789,{"$f":"SUM(B4:E4)","v":15963}]
["판매 수입",{"$f":"$B$10*B4","v":143680},{"$f":"$B$10*C4","v":175600},127680,191560,{"$f":"SUM(B5:E5)","v":638520}]
["판매 비용",{"$f":"B4*$B$11","v":89800},{"$f":"C4*$B$11","v":109750},79800,119725,399075]
["광고 비용",14251,12346,13368,10034.999999999998,50000]
["설비 비용",21549,26338,19155,28732,95774]
["이익",{"$f":"B5-(B6+B7+B8)","v":18080},{"$f":"C5-(C6+C7+C8)","v":27166},15357,33068,93671]
["제품 가격",40,null,null,null,"(단위:천)"]
["제품 비용",25]