{"text_format":"5","workbook":"xlsx","n_sheets":1,"sheets":["실적표"],"props":{"creator":"한국주택금융공사","last_modified_by":"user"},"read":"whole","date_system":"1900"}

{"sheet":"실적표","index":0,"n_rows":37,"n_cols":13,"rows_kept":37,"merged":[[6,9,6,10],[6,15,6,16],[7,1,8,1],[7,2,7,4],[7,5,7,7],[7,8,7,10],[13,1,13,11],[14,1,14,11],[19,1,20,2],[19,3,20,3],[19,4,19,6],[19,7,19,9],[19,10,19,12],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2]]}
["(붙임 3)"]
[]
[]
[]
[]
[null,"□ 총괄"]
[{"$nulls":9},"(단위 : 억원, %)"]
[null,"       구분\n\n 연도","공공기관",null,null,"금융기관",null,null,"계"]
[null,null,"수임금액","회수금액","회수율","수임금액","회수금액","회수율","수임금액","회수금액","회수율"]
[null,2020,{"$f":"SUMIF($D$22:$D36,$C$8,E22:E36)","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF($D$22:$D36,$C$8,H22:H36)","v":{"v":0,"d":"0.0"}},{"$f":"(D10/C10) * 100","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($D$22:$D$36,$F$8,E22:E36)","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF($D$22:$D$36,$F$8,H22:H36)","v":{"v":0,"d":"0.0"}},{"$f":"(G10/F10) * 100","v":{"$error":"#DIV/0!"}},{"$f":"C10+F10","v":{"v":0,"d":"0.0"}},{"$f":"D10+G10","v":{"v":0,"d":"0.0"}},{"$f":"(J10/I10)*100","v":{"$error":"#DIV/0!"}}]
[null,2021,{"$f":"SUMIF($D$22:$D36,$C$8,F22:F36)","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF($D$22:$D36,$C$8,I22:I36)","v":{"v":0,"d":"0.0"}},{"$f":"(D11/C11) * 100","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($D$22:$D$36,$F$8,F22:F36)","v":{"v":0,"d":"0.0"}},{"$f":"SUMIF($D$22:$D$36,$F$8,I22:I36)","v":{"v":0,"d":"0.0"}},{"$f":"(G11/F11) * 100","v":{"$error":"#DIV/0!"}},{"$f":"C11+F11","v":{"v":0,"d":"0.0"}},{"$f":"D11+G11","v":{"v":0,"d":"0.0"}},{"$f":"(J11/I11)*100","v":{"$error":"#DIV/0!"}}]
[null,"주) 1. 공공기관 : 공공기관의 운영에 관한 법률에 의해 지정된 기관"]
[null,"     2. 금융기관 : 한국주택금융공사법 제2조 제11호의 금융기관"]
[null,"     3. 수임금액 : 전년도말 수임잔액 + 당해년도 수임금액 - 당해년도 위임해지액(원금기준)"]
[null,"     4. 회수금액 : 당해년도 회수총액(단, 약정금액기준이 아닌 수입금액)"]
[]
[]
[null,"□ 위임기관별 내역"]
[{"$nulls":12},"(단위 : 억원, %)"]
[null,"위임기관",null,"채권종류","수임금액",null,null,"회수금액",null,null,"회수율"]
[{"$nulls":4},2020,2021,"계",2020,2021,"계",2020,2021,"계"]
[{"$nulls":6},{"$f":"SUM(E22:F22)","v":0},null,null,{"$f":"SUM(H22:I22)","v":0},{"$f":"H22/E22","v":{"$error":"#DIV/0!"}},{"$f":"I22/F22","v":{"$error":"#DIV/0!"}},{"$f":"J22/G22*100","v":{"$error":"#DIV/0!"}}]
[{"$nulls":6},{"$f":"SUM(E23:F23)","v":0},null,null,{"$f":"SUM(H23:I23)","v":0},{"$f":"H23/E23","v":{"$error":"#DIV/0!"}},{"$f":"I23/F23","v":{"$error":"#DIV/0!"}},{"$f":"J23/G23*100","v":{"$error":"#DIV/0!"}}]
[{"$nulls":6},0,null,null,{"$f":"SUM(H24:I24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"J24/G24*100","v":{"$error":"#DIV/0!"}}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H30/E30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H32/E32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H33/E33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H34/E34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H35/E35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6},0,null,null,0,{"$f":"H36/E36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"J36/G36*100","v":{"$error":"#DIV/0!"}}]
[null,"* 채권종류는 공공기관, 금융기관으로 구분"]