{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Sheet1","index":0,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,1,2,2],[3,1,20,1]]}
[]
[null,"구분",null,"전월 누계","당월","2주 계획","D","D+1","D+2","D+3","D+4"]
[null,"기         초",null,6180,{"$f":"+D50","v":0},{"$f":"+E50","v":0},{"$f":"+E50","v":0},{"$f":"+G50","v":0},0,0,0]
[null,"입금"," 영업관련입금",{"$f":"D5+D6+D7+D8+D9+D10+D11+D12+D13+D14","v":7377},8380,4031,15450,625,222,1109,1383]
[null,null,"거래처 선입금",2686,2242,{"$f":"SUM(G5:P5)","v":680},260,100,110,100,110]
[null,null,"거래처 선입금",null,null,{"$f":"SUM(G6:P6)","v":0},null,null,null,null,0]
[null,null,"거래처 선입금",323,206,{"$f":"SUM(G7:P7)","v":100},null,null,null,100,0]
[null,null,"A거래처 입금",932,750,{"$f":"SUM(G8:P8)","v":155},35,30,30,30,30]
[null,null,"B거래처 입금",652,9,{"$f":"SUM(G9:P9)","v":1102},null,null,null,{"$f":"879","v":879},223]
[null,null,"A마트 매출채권",1000,4500,1000,15000,null,19,null,{"$f":"872-133","v":739}]
[null,null,"미국 A매장 선입금",932,264,{"$f":"SUM(G11:P11)","v":909},155,495,33,null,{"$f":"132+94","v":226}]
[null,null,"매장 초도상품대",692,379,85,null,null,30,null,55]
[null,null,"매장 보증금",160,30,0]
[null,null,"기타",null,null,0]
[null,null," 자금운용",4.5,null,0]
[null,null,"예적금만기",null,null,0]
[null,null,"이자수익",null,null,0]
[null,null,"외환차익",null,null,0]
[null,null," 기타수입",{"$f":"+D20","v":15},{"$f":"+E20","v":5},{"$f":"+F20","v":3},{"$f":"+G20","v":0},0,0,0,16]
[null,null,"채권 회수 외",15,5,3,null,null,null,null,16]
[null,null,"입 금 합 계",{"$f":"D4+D15+D19","v":7396.5},8385,4034,15450,625,222,1109,1399]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}