{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["기본","기출"],"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":"기본","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"기간에 따른 대출 원리금계산"]
[null,"이율","대출 기간(월)","금액","납입금액"]
[null,0.06,6,-10000000,{"$f":"PMT(B3/12,C3,D3)","v":1695954.5564410717}]
[null,0.06,12,-10000000,{"$f":"PMT(B4/12,C4,D4)","v":860664.29707080638}]
[null,0.06,18,-10000000,582317.30529687775]
[null,0.06,24,-10000000,443206.10252756893]
[null,0.06,30,-10000000,359789.18413828028]
[null,0.06,36,-10000000,304219.37451555108]

{"sheet":"기출","index":1,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"성명","직업","대출기간","대출금액","월상환액"]
[null,"고광섭","자영업",3,5000000,{"$f":"PMT(HLOOKUP(D3,$C$12:$G$13,2,FALSE)/12,D3*12,-E3)","v":150979.50902155141}]
[null,"권창영","회사원",2,7000000,{"$f":"PMT(HLOOKUP(D4,$C$12:$G$13,2,FALSE)/12,D4*12,-E4)","v":310244.27176929824}]
[null,"김동진","공무원",2,5500000,243763.35639016289]
[null,"김병준","의사",4,2000000,46058.587141293036]
[null,"김영희","자영업",1,5000000,431482.08480140701]
[null,"김은조","의사",2,10000000,443206.10252756893]
[null,"마동탁","자영업",1,2000000,172592.83392056279]
[]
[null,"[표1]"]
[null,"대출기간",1,2,3,4,5]
[null,"이율",6.5000000000000002E-2,0.06,5.5E-2,0.05,4.4999999999999998E-2]