{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["使い方","あなたの買える額計算","固定金利設定","住宅ローン計算シート（固定）","変動金利設定","住宅ローン計算シート（変動）","シミュレーション結果一覧","設定"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":65,"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":"使い方","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"住宅ローンシミュレーションの使い方"]

{"sheet":"あなたの買える額計算","index":1,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[[37,2,37,5],[66,2,66,3],[73,1,73,3],[75,1,75,3]]}
[]
[null,"私の「買える額」計算書"]
[]
[null,"マンションを買うときに先立つものはなんといっても予算です。"]
[null,"いくらぐらいのマンションが買えるのかが分からなければ選びようがありません。"]
[null,"まず自分の収入から考えてみましょう。"]
[]
[null,"Step 1 : ローンを支払える額から考える"]
[null,"一般的に、無理なくローンを返していけるのは「収入の20％まで」と言われています。"]
[null,"下記の自分の年収をいれてみましょう。"]
[]
[null,"私の年収",1000,"万円"]
[null,"年収負担率",0.2]
[]
[null,"一年間に返済できる額（上限）",{"$f":"C12*C13","v":200},"万円"]
[null,"毎月返済できる額（上限）",{"$f":"C15/12","v":16.666666666666668},"万円"]
[]
[null,"Step 2 : 月々の管理費や貯蓄額も計算に入れる"]
[null,"マンションを買うとローン返済のほかに管理費や修繕積立金を毎月支払うことになります。"]
[null,"金額はケースにより異なりますが、合わせて2万円程度が一般的です。この金額は差し引いて考える必要があります。"]
[null,"ただしこれまで住宅購入用に貯金を積み立てていた人なら、住宅購入後はその分の貯金が不要になるので支払える金額に加えることが可能です。"]
[]
[null,"管理費・修繕積立金（月）",2,"万円"]
[null,"これまでの住宅購入用貯蓄額（月）",2,"万円"]
[null,"月々支払える金額",{"$f":"C16-C23+C24","v":16.666666666666668},"万円"]
[null,"※【計算式】月々支払える金額＝年収（税込み）×20％÷12（カ月）－管理費・修繕積立金（2万円程度）＋住宅購入用貯蓄額 "]
[]
[]
[null,"Step 3 : 返済額早見表から借りられる額を計算する"]
[null,"月々支払える金額が分かったら、次にその金額でいくらの住宅ローンが借りられるかを計算します。"]
[null,"正確に計算するには金融電卓などが必要ですが、ここではより簡単な方法として返済額早見表を使います。"]
[null,"下の表は、借入額100万円当たりの毎月返済額を、金利と返済期間に応じて表にしたものです。"]
[null,"例えば100万円を金利3.0％、35年返済で借りた場合の毎月返済額は3,848円です。"]
[null,"支払える金額から借りられる金額を計算するには、月々支払える金額を早見表の該当する金額で割って100万円をかければよいのです。"]
[]
[]
[null,"■100万円当たりの返済額早見表"]
[null,null,"毎月返済額"]
[null,"金利","20年返済","25年返済","30年返済","35年返済"]
[null,5.0000000000000001E-3,4379,3546,2991,2595]
[null,0.01,4598,3768,3216,2822]
[null,1.4999999999999999E-2,4825,3999,3451,3061]
[null,0.02,5058,4238,3696,3312]
[null,2.5000000000000001E-2,5299,4486,3951,3574]
[null,0.03,5545,4742,4216,3848]
[null,3.5000000000000003E-2,5799,5006,4490,4132]
[null,0.04,6059,5278,4774,4427]
[]
[null,"返済期間","35年返済"]
[null,"住宅ローン金利",5.0000000000000001E-3]
[null,"※現在の金利は銀行HPなどで確認"]
[null,null,"月々支払える金額",null,"100万円あたりの毎月返済額",null,null,null,"借りられる額"]
[null,null,{"$f":"C25","v":16.666666666666668},"÷",{"$f":"OFFSET(C40,MATCH(C50,B40:B47,0)-1,MATCH(C49,C39:F39,0)-1,1,1)","v":2595},"×",100,"＝",{"$f":"C53/E53*1000000","v":6422.6075786769434}]
[null,null,"万円",null,"円",null,"万円",null,"万円"]
[]
[null,"Step 4 : 借りられる額に頭金をプラスする"]
[null,"借りられる額が計算できたら、その金額に頭金を足せば「買える額」になります。"]
[null,"頭金は諸費用や手元に残す生活費分を差し引いて考えましょう。"]
[null,"目安は、諸費用は物件価格の3～5%、生活費は3～6か月分です。"]
[]
[null,"現在の貯蓄額（合計）",1000,"万円"]
[null,"贈与額",0,"万円"]
[null,"購入後手元に残す額",500,"万円"]
[null,"頭金額",{"$f":"C61+C62-C63","v":500},"万円"]
[]
[]
[null,"あなたの買える額",{"$f":"I53+C64","v":6922.6075786769434},null,"万円"]
[]
[null,"※【計算式】買える金額＝借りられる金額＋頭金（貯蓄+贈与額－諸費用－手元に残す生活費）"]
[]
[]
[null,"Step 5 : 実際にローンの支払額をシミレーションしてみましょう"]
[]
[null,"●固定金利でシミレーションする場合はここをクリック"]
[]
[null,"●変動金利でシミレーションする場合はここをクリック"]

{"sheet":"固定金利設定","index":2,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[12,1,22,1],[4,1,5,1],[2,1,2,8],[4,6,4,8],[8,1,8,8],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4]]}
[]
[null,"金利設定（固定）"]
[null,"ここでは、固定金利の場合の銀行別の金利が設定できます。まずは下の [ 銀行別 金利メモ ] の赤字部分から入力しましょう。\n※設定上、ローン期間は最大35年（420か月）までのシミレーションが可能です。"]
[]
[null,null,"金利タイプ","通算期間(ヶ月)","開始日","金利(%)","銀行を選ぶ"]
[null,null,"全期間固定金利",0,"2017-04-01",1.4999999999999999E-2,"みずほ"]
[]
[null,"銀行別 金利メモ"]
[null,"銀行名、金利を入力することで、上記金利設定の「銀行を選ぶ」コンボボックスから、その項目を呼び出すことが出来ます。"]
[]
[]
[]
[null,"金利メモ\n","銀行名",null,null,"金利（％）","開始日"]
[null,null,"三井住友",null,null,1.4999999999999999E-2,"2017-04-01"]
[null,null,"みずほ",null,null,1.4999999999999999E-2,"2017-04-01"]
[null,null,"三菱東京UFJ",null,null,1.4999999999999999E-2,"2017-05-01"]
[null,null,"りそな",null,null,1.4999999999999999E-2,"2017-04-01"]
[null,null,"三菱UFJ信託",null,null,1.4999999999999999E-2,"2017-04-01"]
[null,null,"三井住友信託",null,null,1.4999999999999999E-2,"2017-04-01"]

{"sheet":"住宅ローン計算シート（固定）","index":3,"n_rows":446,"n_cols":18,"rows_kept":446,"cut":false,"hidden":false,"merged":[[16,16,19,17],[11,16,11,17],[7,8,7,9],[21,1,21,2],[6,8,6,10],[12,14,13,15],[12,16,13,17],[14,14,15,15],[14,16,15,17],[445,14,445,16],[25,14,25,16],[26,14,26,16],[27,14,27,16],[28,14,28,16],[29,14,29,16],[30,14,30,16],[31,14,31,16],[32,14,32,16],[33,14,33,16],[34,14,34,16],[35,14,35,16],[36,14,36,16],[37,14,37,16],[439,14,439,16],[440,14,440,16],[441,14,441,16],[442,14,442,16],[443,14,443,16],[434,14,434,16],[435,14,435,16],[436,14,436,16],[437,14,437,16],[438,14,438,16],[39,14,39,16],[404,14,404,16],[444,14,444,16],[431,14,431,16],[432,14,432,16],[433,14,433,16],[424,14,424,16],[429,14,429,16],[427,14,427,16],[428,14,428,16],[417,14,417,16],[418,14,418,16],[409,14,409,16],[410,14,410,16],[411,14,411,16],[412,14,412,16],[413,14,413,16],[419,14,419,16],[420,14,420,16],[421,14,421,16],[430,14,430,16],[384,14,384,16],[401,14,401,16],[402,14,402,16],[403,14,403,16],[394,14,394,16],[395,14,395,16],[396,14,396,16],[397,14,397,16],[389,14,389,16],[398,14,398,16],[392,14,392,16],[393,14,393,16],[422,14,422,16],[423,14,423,16],[414,14,414,16],[415,14,415,16],[416,14,416,16],[405,14,405,16],[406,14,406,16],[407,14,407,16],[408,14,408,16],[399,14,399,16],[385,14,385,16],[386,14,386,16],[387,14,387,16],[388,14,388,16],[379,14,379,16],[400,14,400,16],[426,14,426,16],[425,14,425,16],[354,14,354,16],[355,14,355,16],[356,14,356,16],[357,14,357,16],[358,14,358,16],[380,14,380,16],[381,14,381,16],[382,14,382,16],[383,14,383,16],[390,14,390,16],[391,14,391,16],[349,14,349,16],[350,14,350,16],[351,14,351,16],[352,14,352,16],[353,14,353,16],[374,14,374,16],[375,14,375,16],[376,14,376,16],[377,14,377,16],[378,14,378,16],[369,14,369,16],[370,14,370,16],[371,14,371,16],[372,14,372,16],[373,14,373,16],[364,14,364,16],[365,14,365,16],[366,14,366,16],[367,14,367,16],[368,14,368,16],[359,14,359,16],[360,14,360,16],[361,14,361,16],[362,14,362,16],[363,14,363,16],[344,14,344,16],[345,14,345,16],[346,14,346,16],[347,14,347,16],[348,14,348,16],[339,14,339,16],[340,14,340,16],[341,14,341,16],[342,14,342,16],[343,14,343,16],[334,14,334,16],[335,14,335,16],[336,14,336,16],[337,14,337,16],[338,14,338,16],[329,14,329,16],[330,14,330,16],[331,14,331,16],[332,14,332,16],[333,14,333,16],[324,14,324,16],[325,14,325,16],[326,14,326,16],[327,14,327,16],[328,14,328,16],[319,14,319,16],[320,14,320,16],[321,14,321,16],[322,14,322,16],[323,14,323,16],[314,14,314,16],[315,14,315,16],[316,14,316,16],[317,14,317,16],[318,14,318,16],[309,14,309,16],[310,14,310,16],[311,14,311,16],[312,14,312,16],[313,14,313,16],[304,14,304,16],[305,14,305,16],[306,14,306,16],[307,14,307,16],[308,14,308,16],[299,14,299,16],[300,14,300,16],[301,14,301,16],[302,14,302,16],[303,14,303,16],[294,14,294,16],[295,14,295,16],[296,14,296,16],[297,14,297,16],[298,14,298,16],[289,14,289,16],[290,14,290,16],[291,14,291,16],[292,14,292,16],[293,14,293,16],[284,14,284,16],[285,14,285,16],[286,14,286,16],[287,14,287,16],[288,14,288,16],[279,14,279,16],[280,14,280,16],[281,14,281,16],[282,14,282,16],[283,14,283,16],[274,14,274,16],[275,14,275,16],[276,14,276,16],[277,14,277,16],[278,14,278,16],[269,14,269,16],[270,14,270,16],[271,14,271,16],[272,14,272,16],[273,14,273,16],[264,14,264,16],[265,14,265,16],[266,14,266,16],[267,14,267,16],[268,14,268,16],[259,14,259,16],[260,14,260,16],[261,14,261,16],[262,14,262,16],[263,14,263,16],[254,14,254,16],[255,14,255,16],[256,14,256,16],[257,14,257,16],[258,14,258,16],[249,14,249,16],[250,14,250,16],[251,14,251,16],[252,14,252,16],[253,14,253,16],[244,14,244,16],[245,14,245,16],[246,14,246,16],[247,14,247,16],[248,14,248,16],[239,14,239,16],[240,14,240,16],[241,14,241,16],[242,14,242,16],[243,14,243,16],[234,14,234,16],[235,14,235,16],[236,14,236,16],[237,14,237,16],[238,14,238,16],[229,14,229,16],[230,14,230,16],[231,14,231,16],[232,14,232,16],[233,14,233,16],[224,14,224,16],[225,14,225,16],[226,14,226,16],[227,14,227,16],[228,14,228,16],[219,14,219,16],[220,14,220,16],[221,14,221,16],[222,14,222,16],[223,14,223,16],[214,14,214,16],[215,14,215,16],[216,14,216,16],[217,14,217,16],[218,14,218,16],[209,14,209,16],[210,14,210,16],[211,14,211,16],[212,14,212,16],[213,14,213,16],[204,14,204,16],[205,14,205,16],[206,14,206,16],[207,14,207,16],[208,14,208,16],[199,14,199,16],[200,14,200,16],[201,14,201,16],[202,14,202,16],[203,14,203,16],[194,14,194,16],[195,14,195,16],[196,14,196,16],[197,14,197,16],[198,14,198,16],[189,14,189,16],[190,14,190,16],[191,14,191,16],[192,14,192,16],[193,14,193,16],[184,14,184,16],[185,14,185,16],[186,14,186,16],[187,14,187,16],[188,14,188,16],[179,14,179,16],[180,14,180,16],[181,14,181,16],[182,14,182,16],[183,14,183,16],[174,14,174,16],[175,14,175,16],[176,14,176,16],[177,14,177,16],[178,14,178,16],[169,14,169,16],[170,14,170,16],[171,14,171,16],[172,14,172,16],[173,14,173,16],[164,14,164,16],[165,14,165,16],[166,14,166,16],[167,14,167,16],[168,14,168,16],[159,14,159,16],[160,14,160,16],[161,14,161,16],[162,14,162,16],[163,14,163,16],[154,14,154,16],[155,14,155,16],[156,14,156,16],[157,14,157,16],[158,14,158,16],[149,14,149,16],[150,14,150,16],[151,14,151,16],[152,14,152,16],[153,14,153,16],[144,14,144,16],[145,14,145,16],[146,14,146,16],[147,14,147,16],[148,14,148,16],[139,14,139,16],[140,14,140,16],[141,14,141,16],[142,14,142,16],[143,14,143,16],[134,14,134,16],[135,14,135,16],[136,14,136,16],[137,14,137,16],[138,14,138,16],[129,14,129,16],[130,14,130,16],[131,14,131,16],[132,14,132,16],[133,14,133,16],[124,14,124,16],[125,14,125,16],[126,14,126,16],[127,14,127,16],[128,14,128,16],[119,14,119,16],[120,14,120,16],[121,14,121,16],[122,14,122,16],[123,14,123,16],[114,14,114,16],[115,14,115,16],[116,14,116,16],[117,14,117,16],[118,14,118,16],[109,14,109,16],[110,14,110,16],[111,14,111,16],[112,14,112,16],[113,14,113,16],[104,14,104,16],[105,14,105,16],[106,14,106,16],[107,14,107,16],[108,14,108,16],[99,14,99,16],[100,14,100,16],[101,14,101,16],[102,14,102,16],[103,14,103,16],[94,14,94,16],[95,14,95,16],[96,14,96,16],[97,14,97,16],[98,14,98,16],[89,14,89,16],[90,14,90,16],[91,14,91,16],[92,14,92,16],[93,14,93,16],[38,14,38,16],[35,11,35,13],[30,11,30,13],[84,14,84,16],[85,14,85,16],[86,14,86,16],[87,14,87,16],[88,14,88,16],[79,14,79,16],[80,14,80,16],[81,14,81,16],[82,14,82,16],[83,14,83,16],[74,14,74,16],[75,14,75,16],[76,14,76,16],[77,14,77,16],[78,14,78,16],[69,14,69,16],[70,14,70,16],[71,14,71,16],[72,14,72,16],[73,14,73,16],[64,14,64,16],[65,14,65,16],[66,14,66,16],[67,14,67,16],[68,14,68,16],[59,14,59,16],[60,14,60,16],[61,14,61,16],[62,14,62,16],[63,14,63,16],[58,14,58,16],[49,14,49,16],[50,14,50,16],[51,14,51,16],[52,14,52,16],[53,14,53,16],[40,14,40,16],[41,14,41,16],[42,14,42,16],[43,14,43,16],[44,14,44,16],[45,14,45,16],[46,14,46,16],[445,11,445,13],[7,4,8,4],[440,11,440,13],[441,11,441,13],[442,11,442,13],[443,11,443,13],[444,11,444,13],[435,11,435,13],[436,11,436,13],[437,11,437,13],[438,11,438,13],[439,11,439,13],[430,11,430,13],[431,11,431,13],[432,11,432,13],[433,11,433,13],[434,11,434,13],[425,11,425,13],[80,11,80,13],[81,11,81,13],[82,11,82,13],[83,11,83,13],[84,11,84,13],[75,11,75,13],[76,11,76,13],[77,11,77,13],[78,11,78,13],[79,11,79,13],[429,11,429,13],[420,11,420,13],[387,5,387,7],[421,11,421,13],[422,11,422,13],[423,11,423,13],[424,11,424,13],[415,11,415,13],[416,11,416,13],[417,11,417,13],[418,11,418,13],[419,11,419,13],[410,11,410,13],[411,11,411,13],[412,11,412,13],[413,11,413,13],[414,11,414,13],[405,11,405,13],[406,11,406,13],[407,11,407,13],[408,11,408,13],[409,11,409,13],[400,11,400,13],[401,11,401,13],[402,11,402,13],[403,11,403,13],[404,11,404,13],[395,11,395,13],[396,11,396,13],[397,11,397,13],[398,11,398,13],[399,11,399,13],[390,11,390,13],[391,11,391,13],[392,11,392,13],[393,11,393,13],[394,11,394,13],[385,11,385,13],[386,11,386,13],[387,11,387,13],[388,11,388,13],[389,11,389,13],[380,11,380,13],[381,11,381,13],[382,11,382,13],[383,11,383,13],[384,11,384,13],[375,11,375,13],[376,11,376,13],[377,11,377,13],[378,11,378,13],[379,11,379,13],[370,11,370,13],[371,11,371,13],[372,11,372,13],[373,11,373,13],[374,11,374,13],[365,11,365,13],[366,11,366,13],[367,11,367,13],[368,11,368,13],[369,11,369,13],[360,11,360,13],[361,11,361,13],[362,11,362,13],[363,11,363,13],[364,11,364,13],[355,11,355,13],[356,11,356,13],[357,11,357,13],[358,11,358,13],[359,11,359,13],[350,11,350,13],[351,11,351,13],[352,11,352,13],[353,11,353,13],[354,11,354,13],[345,11,345,13],[346,11,346,13],[347,11,347,13],[348,11,348,13],[349,11,349,13],[340,11,340,13],[341,11,341,13],[342,11,342,13],[343,11,343,13],[344,11,344,13],[335,11,335,13],[336,11,336,13],[337,11,337,13],[338,11,338,13],[339,11,339,13],[330,11,330,13],[331,11,331,13],[332,11,332,13],[333,11,333,13],[334,11,334,13],[325,11,325,13],[326,11,326,13],[327,11,327,13],[328,11,328,13],[329,11,329,13],[320,11,320,13],[321,11,321,13],[322,11,322,13],[323,11,323,13],[324,11,324,13],[315,11,315,13],[316,11,316,13],[317,11,317,13],[318,11,318,13],[319,11,319,13],[310,11,310,13],[311,11,311,13],[312,11,312,13],[313,11,313,13],[314,11,314,13],[305,11,305,13],[306,11,306,13],[307,11,307,13],[308,11,308,13],[309,11,309,13],[300,11,300,13],[301,11,301,13],[302,11,302,13],[303,11,303,13],[304,11,304,13],[295,11,295,13],[296,11,296,13],[297,11,297,13],[298,11,298,13],[299,11,299,13],[290,11,290,13],[291,11,291,13],[292,11,292,13],[293,11,293,13],[294,11,294,13],[285,11,285,13],[286,11,286,13],[287,11,287,13],[288,11,288,13],[289,11,289,13],[280,11,280,13],[281,11,281,13],[282,11,282,13],[283,11,283,13],[284,11,284,13],[275,11,275,13],[276,11,276,13],[277,11,277,13],[278,11,278,13],[279,11,279,13],[270,11,270,13],[271,11,271,13],[272,11,272,13],[273,11,273,13],[274,11,274,13],[265,11,265,13],[266,11,266,13],[267,11,267,13],[268,11,268,13],[269,11,269,13],[260,11,260,13],[261,11,261,13],[262,11,262,13],[263,11,263,13],[264,11,264,13],[255,11,255,13],[256,11,256,13],[257,11,257,13],[258,11,258,13],[259,11,259,13],[250,11,250,13],[251,11,251,13],[252,11,252,13],[253,11,253,13],[254,11,254,13],[245,11,245,13],[246,11,246,13],[247,11,247,13],[248,11,248,13],[249,11,249,13],[240,11,240,13],[241,11,241,13],[242,11,242,13],[243,11,243,13],[244,11,244,13],[235,11,235,13],[236,11,236,13],[237,11,237,13],[238,11,238,13],[239,11,239,13],[230,11,230,13],[231,11,231,13],[232,11,232,13],[233,11,233,13],[234,11,234,13],[225,11,225,13],[226,11,226,13],[227,11,227,13],[228,11,228,13],[229,11,229,13],[220,11,220,13],[221,11,221,13],[222,11,222,13],[223,11,223,13],[224,11,224,13],[215,11,215,13],[216,11,216,13],[217,11,217,13],[218,11,218,13],[219,11,219,13],[210,11,210,13],[211,11,211,13],[212,11,212,13],[213,11,213,13],[214,11,214,13],[205,11,205,13],[206,11,206,13],[207,11,207,13],[208,11,208,13],[209,11,209,13],[200,11,200,13],[201,11,201,13],[202,11,202,13],[203,11,203,13],[204,11,204,13],[195,11,195,13],[196,11,196,13],[197,11,197,13],[198,11,198,13],[199,11,199,13],[190,11,190,13],[191,11,191,13],[192,11,192,13],[193,11,193,13],[194,11,194,13],[185,11,185,13],[186,11,186,13],[187,11,187,13],[188,11,188,13],[189,11,189,13],[180,11,180,13],[181,11,181,13],[182,11,182,13],[183,11,183,13],[184,11,184,13],[175,11,175,13],[176,11,176,13],[177,11,177,13],[178,11,178,13],[179,11,179,13],[170,11,170,13],[171,11,171,13],[172,11,172,13],[173,11,173,13],[174,11,174,13],[165,11,165,13],[166,11,166,13],[167,11,167,13],[168,11,168,13],[169,11,169,13],[160,11,160,13],[161,11,161,13],[162,11,162,13],[163,11,163,13],[164,11,164,13],[155,11,155,13],[156,11,156,13],[157,11,157,13],[158,11,158,13],[159,11,159,13],[150,11,150,13],[151,11,151,13],[152,11,152,13],[153,11,153,13],[154,11,154,13],[145,11,145,13],[146,11,146,13],[147,11,147,13],[148,11,148,13],[149,11,149,13],[140,11,140,13],[141,11,141,13],[142,11,142,13],[143,11,143,13],[144,11,144,13],[135,11,135,13],[136,11,136,13],[137,11,137,13],[138,11,138,13],[139,11,139,13],[130,11,130,13],[131,11,131,13],[132,11,132,13],[133,11,133,13],[134,11,134,13],[125,11,125,13],[126,11,126,13],[127,11,127,13],[128,11,128,13],[129,11,129,13],[92,11,92,13],[93,11,93,13],[94,11,94,13],[85,11,85,13],[86,11,86,13],[87,11,87,13],[88,11,88,13],[89,11,89,13],[120,11,120,13],[121,11,121,13],[122,11,122,13],[123,11,123,13],[124,11,124,13],[115,11,115,13],[116,11,116,13],[117,11,117,13],[118,11,118,13],[119,11,119,13],[110,11,110,13],[111,11,111,13],[112,11,112,13],[113,11,113,13],[114,11,114,13],[105,11,105,13],[106,11,106,13],[107,11,107,13],[108,11,108,13],[109,11,109,13],[383,5,383,7],[384,5,384,7],[385,5,385,7],[386,5,386,7],[70,11,70,13],[71,11,71,13],[72,11,72,13],[73,11,73,13],[74,11,74,13],[65,11,65,13],[66,11,66,13],[67,11,67,13],[68,11,68,13],[69,11,69,13],[59,11,59,13],[50,11,50,13],[51,11,51,13],[52,11,52,13],[53,11,53,13],[54,11,54,13],[100,11,100,13],[101,11,101,13],[102,11,102,13],[103,11,103,13],[104,11,104,13],[95,11,95,13],[96,11,96,13],[97,11,97,13],[98,11,98,13],[99,11,99,13],[90,11,90,13],[91,11,91,13],[366,5,366,7],[367,5,367,7],[368,5,368,7],[369,5,369,7],[370,5,370,7],[371,5,371,7],[372,5,372,7],[373,5,373,7],[374,5,374,7],[375,5,375,7],[376,5,376,7],[377,5,377,7],[378,5,378,7],[379,5,379,7],[380,5,380,7],[381,5,381,7],[382,5,382,7],[349,5,349,7],[350,5,350,7],[351,5,351,7],[352,5,352,7],[353,5,353,7],[354,5,354,7],[355,5,355,7],[356,5,356,7],[357,5,357,7],[358,5,358,7],[359,5,359,7],[360,5,360,7],[361,5,361,7],[362,5,362,7],[363,5,363,7],[364,5,364,7],[365,5,365,7],[332,5,332,7],[333,5,333,7],[334,5,334,7],[335,5,335,7],[336,5,336,7],[337,5,337,7],[338,5,338,7],[339,5,339,7],[340,5,340,7],[341,5,341,7],[342,5,342,7],[343,5,343,7],[344,5,344,7],[345,5,345,7],[346,5,346,7],[347,5,347,7],[348,5,348,7],[315,5,315,7],[316,5,316,7],[317,5,317,7],[318,5,318,7],[319,5,319,7],[320,5,320,7],[321,5,321,7],[322,5,322,7],[323,5,323,7],[324,5,324,7],[325,5,325,7],[326,5,326,7],[327,5,327,7],[328,5,328,7],[329,5,329,7],[330,5,330,7],[331,5,331,7],[298,5,298,7],[299,5,299,7],[300,5,300,7],[301,5,301,7],[302,5,302,7],[303,5,303,7],[304,5,304,7],[305,5,305,7],[306,5,306,7],[307,5,307,7],[308,5,308,7],[309,5,309,7],[310,5,310,7],[311,5,311,7],[312,5,312,7],[313,5,313,7],[314,5,314,7],[281,5,281,7],[282,5,282,7],[283,5,283,7],[284,5,284,7],[285,5,285,7],[286,5,286,7],[287,5,287,7],[288,5,288,7],[289,5,289,7],[290,5,290,7],[291,5,291,7],[292,5,292,7],[293,5,293,7],[294,5,294,7],[295,5,295,7],[296,5,296,7],[297,5,297,7],[264,5,264,7],[265,5,265,7],[266,5,266,7],[267,5,267,7],[268,5,268,7],[269,5,269,7],[270,5,270,7],[271,5,271,7],[272,5,272,7],[273,5,273,7],[274,5,274,7],[275,5,275,7],[276,5,276,7],[277,5,277,7],[278,5,278,7],[279,5,279,7],[280,5,280,7],[247,5,247,7],[248,5,248,7],[249,5,249,7],[250,5,250,7],[251,5,251,7],[252,5,252,7],[253,5,253,7],[254,5,254,7],[255,5,255,7],[256,5,256,7],[257,5,257,7],[258,5,258,7],[259,5,259,7],[260,5,260,7],[261,5,261,7],[262,5,262,7],[263,5,263,7],[230,5,230,7],[231,5,231,7],[232,5,232,7],[233,5,233,7],[234,5,234,7],[235,5,235,7],[236,5,236,7],[237,5,237,7],[238,5,238,7],[239,5,239,7],[240,5,240,7],[241,5,241,7],[242,5,242,7],[243,5,243,7],[244,5,244,7],[245,5,245,7],[246,5,246,7],[213,5,213,7],[214,5,214,7],[215,5,215,7],[216,5,216,7],[217,5,217,7],[218,5,218,7],[219,5,219,7],[220,5,220,7],[221,5,221,7],[222,5,222,7],[223,5,223,7],[224,5,224,7],[225,5,225,7],[226,5,226,7],[227,5,227,7],[228,5,228,7],[229,5,229,7],[196,5,196,7],[197,5,197,7],[198,5,198,7],[199,5,199,7],[200,5,200,7],[201,5,201,7],[202,5,202,7],[203,5,203,7],[204,5,204,7],[205,5,205,7],[206,5,206,7],[207,5,207,7],[208,5,208,7],[209,5,209,7]],"merged_total":1312,"flags":["merged_cut"]}
[]
[null,"住宅ローン計算シート（固定金利） ※全期間固定金利の場合のみの試算です。"]
[null,"入力項目\n",null,"物件価格",50000000,null,"基本統計\n",null,"毎月のローン返済額",null,{"$f":"IF(ValuesEntered,IF($E$20=\"全期間固定\",IF(ValuesEntered,ROUND(-PMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount),0)),\"返済額は変動します\"),0)","v":110226},null,"オプション\n",null,"ローン開始日",null,{"$f":"固定金利設定!E6","v":"2017-04-01"}]
[]
[null,null,null,null,null,null,null,null,"ボーナス月の加算額",null,{"$f":"IF(ValuesEntered,IF($E$20=\"全期間固定\",IF(ValuesEntered,ROUND(-PMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,0),0)),\"返済額は変動します\"),0)","v":257805}]
[null,null,null,"金利 ※「固定金利設定」で入力",{"$f":"IF($E$20=\"全期間固定\",固定金利設定!$F$6,\"金利は変動\")","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,1.4E-2]
[null,null,null,null,null,null,null,null,"※概算金額ですので、実際の返済額は銀行へお問い合わせください。"]
[null,null,null,"ローン期間 (月)\n※最大35年まで",{"$f":"E10*12","v":420},null,null,null,null,null,{"$f":"IF(ValuesEntered,SUM(total_payments),0)","v":62719573}]
[null,null,null,null,null,null,null,null,"ローン返済額合計",null,{"$f":"IF(ValuesEntered,SUM(E27:H446,J27:J446),0)","v":62719573}]
[null,null,null,"ローン期間（年）\n※最大35年まで",35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6*E3/12","v":58333.333333333336}]
[]
[null,null,null,"ローン借入額",50000000]
[null,null,null,null,null,null,null,null,"支払利息合計",null,{"$f":"IF(ValuesEntered,SUM(interest),0)","v":12719573},null,null,null,"銀行名",null,{"$f":"固定金利設定!G6","v":"みずほ"}]
[]
[null,null,null,"ボーナス返済額",200000,null,null,null,"繰上げ返済により減少した月数",null,{"$f":"IF(AND(ValuesEntered,$E$19=\"時間短縮\"),DurationOfLoan-COUNTIF(NoPaymentsRemaining,\">0\")-1,0)","v":7},null,null,null,"年収負担率",null,{"$f":"(K9/E10)/(あなたの買える額計算!C12*10000)","v":0.17919878}]
[null,null,null,"ボーナス返済月①",4]
[null,null,null,"ボーナス返済月②",7,null,null,null,"繰上げ返済合計",null,{"$f":"IF(ValuesEntered,SUM(extra_payments,),0)","v":200000}]
[null,null,null,"ボーナス返済月③"]
[null,null,null,"繰り上げ返済方式","時間短縮",null,null,null,"ボーナス返済・繰り上げ返済で減少した利息",null,{"$f":"IF(ISERROR(IF(ValuesEntered,IF($E$20=\"全期間固定\",ROUNDDOWN(CUMIPMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount,1,DurationOfLoan,0)*-1+IF(E15=\"\",0,CUMIPMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,1,DurationofBonus,0))*-1-$K$13,0),\"節約利息は変動します\"),0))=TRUE,\"0\",IF(ValuesEntered,IF($E$20=\"全期間固定\",ROUNDDOWN(CUMIPMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount,1,DurationOfLoan,0)*-1+IF(E15=\"\",0,CUMIPMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,1,DurationofBonus,0))*-1-$K$13,0),\"節約利息は変動します\"),0))","v":1621860}]
[null,null,null,"金利タイプ","全期間固定"]
[]
[]
[]
[]
[]
["年","経過月","返済日","期首残高","利息","元金",null,null,"ボーナス返済額","繰り上げ返済",null,"返済額合計",null,null,"ローン残高",null,null,"残り月数"]
[{"$f":"ABS(YEAR($C$27)-YEAR(C27))","v":0},{"$f":"ROWS($B$27:B27)","v":1},{"$f":"IF(ValuesEntered,LoanStart,\"\")","v":"2017-04-01"},{"$f":"$E$12","v":50000000},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C27)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,1,DurationOfLoan,$D27-BonusAmount)*-1,0),ROUND(IPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,$B27,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I27=0,0,ROUND(IPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,COUNTIF($I$27:I27,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62500},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,1,DurationOfLoan,$D27-BonusAmount)*-1,0),ROUND(PPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,$B27,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I27=0,0,ROUND(PPMT(VLOOKUP($C27,Rate_table,2,TRUE)/12,COUNTIF($I$27:I27,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":256728},null,null,{"$f":"IF(ISNUMBER(C27)=FALSE,\"\",IF(AND(D27>$E$15,OR(MONTH(C27)=$E$16,MONTH(C27)=$E$17,MONTH(C27)=$E$18)),$E$15,0))","v":200000},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),SUM(E27:H27,J27:K27),\"\")","v":319228},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),D27-F27-J27,\"\")","v":49743272},null,null,{"$f":"IF(AND($J27>0,$E$19=\"時間短縮\"),Remain_Month,DurationOfLoan-1)","v":419}]
[{"$f":"ABS(YEAR($C$27)-YEAR(C28))","v":0},{"$f":"ROWS($B$27:B28)","v":2},{"$f":"IF(AND(ValuesEntered,R27>0),IF(AND(ISNUMBER(O27),R27>0),EDATE(C27,1),\"\"),\"\")","v":"2017-05-01"},{"$f":"IF(C28=\"\",0,O27)","v":49743272},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C28)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,1,$R27,$D28)*-1,0),ROUND(IPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,$B28,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I28=0,0,ROUND(IPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,COUNTIF($I$27:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62179},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,1,$R27,$D28)*-1,0),ROUND(PPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,$B28,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I28=0,0,ROUND(PPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,COUNTIF($I$27:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90404},null,null,{"$f":"IF(ISNUMBER(C28)=FALSE,\"\",IF(AND(D28>$E$15,OR(MONTH(C28)=$E$16,MONTH(C28)=$E$17,MONTH(C28)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),SUM(E28:H28,J28:K28),\"\")","v":152583},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),D28-F28-J28,\"\")","v":49652868},null,null,{"$f":"IF(AND($J28>0,$E$19=\"時間短縮\"),Remain_Month,$R27-1)","v":418}]
[0,{"$f":"ROWS($B$27:B29)","v":3},{"$f":"IF(AND(ValuesEntered,R28>0),IF(AND(ISNUMBER(O28),R28>0),EDATE(C28,1),\"\"),\"\")","v":"2017-06-01"},{"$f":"IF(C29=\"\",0,O28)","v":49652868},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C29)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,1,$R28,$D29)*-1,0),ROUND(IPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,$B29,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I29=0,0,ROUND(IPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,COUNTIF($I$27:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62066},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,1,$R28,$D29)*-1,0),ROUND(PPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,$B29,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I29=0,0,ROUND(PPMT(VLOOKUP($C29,Rate_table,2,TRUE)/12,COUNTIF($I$27:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90517},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),SUM(E29:H29,J29:K29),\"\")","v":152583},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),D29-F29-J29,\"\")","v":49562351},null,null,417]
[0,{"$f":"ROWS($B$27:B30)","v":4},{"$f":"IF(AND(ValuesEntered,R29>0),IF(AND(ISNUMBER(O29),R29>0),EDATE(C29,1),\"\"),\"\")","v":"2017-07-01"},49562351,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C30)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,1,$R29,$D30)*-1,0),ROUND(IPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,$B30,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I30=0,0,ROUND(IPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,COUNTIF($I$27:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79214},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,1,$R29,$D30)*-1,0),ROUND(PPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,$B30,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I30=0,0,ROUND(PPMT(VLOOKUP($C30,Rate_table,2,TRUE)/12,COUNTIF($I$27:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":282372},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),SUM(E30:H30,J30:K30),\"\")","v":361586},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),D30-F30-J30,\"\")","v":49279979},null,null,416]
[0,{"$f":"ROWS($B$27:B31)","v":5},{"$f":"IF(AND(ValuesEntered,R30>0),IF(AND(ISNUMBER(O30),R30>0),EDATE(C30,1),\"\"),\"\")","v":"2017-08-01"},49279979,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C31)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,1,$R30,$D31)*-1,0),ROUND(IPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,$B31,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I31=0,0,ROUND(IPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,COUNTIF($I$27:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61600},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,1,$R30,$D31)*-1,0),ROUND(PPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,$B31,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I31=0,0,ROUND(PPMT(VLOOKUP($C31,Rate_table,2,TRUE)/12,COUNTIF($I$27:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90391},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),SUM(E31:H31,J31:K31),\"\")","v":151991},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),D31-F31-J31,\"\")","v":49189588},null,null,415]
[0,{"$f":"ROWS($B$27:B32)","v":6},{"$f":"IF(AND(ValuesEntered,R31>0),IF(AND(ISNUMBER(O31),R31>0),EDATE(C31,1),\"\"),\"\")","v":"2017-09-01"},49189588,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C32)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,1,$R31,$D32)*-1,0),ROUND(IPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,$B32,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I32=0,0,ROUND(IPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,COUNTIF($I$27:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61487},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,1,$R31,$D32)*-1,0),ROUND(PPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,$B32,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I32=0,0,ROUND(PPMT(VLOOKUP($C32,Rate_table,2,TRUE)/12,COUNTIF($I$27:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90504},null,null,0,200000,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),SUM(E32:H32,J32:K32),\"\")","v":351991},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),D32-F32-J32,\"\")","v":48899084},null,null,407]
[0,{"$f":"ROWS($B$27:B33)","v":7},{"$f":"IF(AND(ValuesEntered,R32>0),IF(AND(ISNUMBER(O32),R32>0),EDATE(C32,1),\"\"),\"\")","v":"2017-10-01"},48899084,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C33)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,1,$R32,$D33)*-1,0),ROUND(IPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,$B33,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I33=0,0,ROUND(IPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,COUNTIF($I$27:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61124},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,1,$R32,$D33)*-1,0),ROUND(PPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,$B33,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I33=0,0,ROUND(PPMT(VLOOKUP($C33,Rate_table,2,TRUE)/12,COUNTIF($I$27:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92237},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),SUM(E33:H33,J33:K33),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),D33-F33-J33,\"\")","v":48806847},null,null,406]
[0,{"$f":"ROWS($B$27:B34)","v":8},{"$f":"IF(AND(ValuesEntered,R33>0),IF(AND(ISNUMBER(O33),R33>0),EDATE(C33,1),\"\"),\"\")","v":"2017-11-01"},48806847,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C34)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,1,$R33,$D34)*-1,0),ROUND(IPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,$B34,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I34=0,0,ROUND(IPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,COUNTIF($I$27:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61009},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,1,$R33,$D34)*-1,0),ROUND(PPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,$B34,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I34=0,0,ROUND(PPMT(VLOOKUP($C34,Rate_table,2,TRUE)/12,COUNTIF($I$27:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92352},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),SUM(E34:H34,J34:K34),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),D34-F34-J34,\"\")","v":48714495},null,null,405]
[0,{"$f":"ROWS($B$27:B35)","v":9},{"$f":"IF(AND(ValuesEntered,R34>0),IF(AND(ISNUMBER(O34),R34>0),EDATE(C34,1),\"\"),\"\")","v":"2017-12-01"},48714495,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C35)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,1,$R34,$D35)*-1,0),ROUND(IPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,$B35,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I35=0,0,ROUND(IPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,COUNTIF($I$27:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60893},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,1,$R34,$D35)*-1,0),ROUND(PPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,$B35,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I35=0,0,ROUND(PPMT(VLOOKUP($C35,Rate_table,2,TRUE)/12,COUNTIF($I$27:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92468},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),SUM(E35:H35,J35:K35),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),D35-F35-J35,\"\")","v":48622027},null,null,404]
[1,{"$f":"ROWS($B$27:B36)","v":10},{"$f":"IF(AND(ValuesEntered,R35>0),IF(AND(ISNUMBER(O35),R35>0),EDATE(C35,1),\"\"),\"\")","v":"2018-01-01"},48622027,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C36)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,1,$R35,$D36)*-1,0),ROUND(IPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,$B36,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I36=0,0,ROUND(IPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,COUNTIF($I$27:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60778},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,1,$R35,$D36)*-1,0),ROUND(PPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,$B36,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I36=0,0,ROUND(PPMT(VLOOKUP($C36,Rate_table,2,TRUE)/12,COUNTIF($I$27:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92583},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),SUM(E36:H36,J36:K36),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),D36-F36-J36,\"\")","v":48529444},null,null,403]
[1,{"$f":"ROWS($B$27:B37)","v":11},{"$f":"IF(AND(ValuesEntered,R36>0),IF(AND(ISNUMBER(O36),R36>0),EDATE(C36,1),\"\"),\"\")","v":"2018-02-01"},48529444,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C37)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,1,$R36,$D37)*-1,0),ROUND(IPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,$B37,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I37=0,0,ROUND(IPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,COUNTIF($I$27:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60662},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,1,$R36,$D37)*-1,0),ROUND(PPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,$B37,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I37=0,0,ROUND(PPMT(VLOOKUP($C37,Rate_table,2,TRUE)/12,COUNTIF($I$27:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92699},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),SUM(E37:H37,J37:K37),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),D37-F37-J37,\"\")","v":48436745},null,null,402]
[1,{"$f":"ROWS($B$27:B38)","v":12},{"$f":"IF(AND(ValuesEntered,R37>0),IF(AND(ISNUMBER(O37),R37>0),EDATE(C37,1),\"\"),\"\")","v":"2018-03-01"},48436745,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C38)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,1,$R37,$D38)*-1,0),ROUND(IPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,$B38,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I38=0,0,ROUND(IPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,COUNTIF($I$27:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60546},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,1,$R37,$D38)*-1,0),ROUND(PPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,$B38,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I38=0,0,ROUND(PPMT(VLOOKUP($C38,Rate_table,2,TRUE)/12,COUNTIF($I$27:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92815},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),SUM(E38:H38,J38:K38),\"\")","v":153361},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),D38-F38-J38,\"\")","v":48343930},null,null,401]
[1,{"$f":"ROWS($B$27:B39)","v":13},{"$f":"IF(AND(ValuesEntered,R38>0),IF(AND(ISNUMBER(O38),R38>0),EDATE(C38,1),\"\"),\"\")","v":"2018-04-01"},48343930,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C39)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,1,$R38,$D39)*-1,0),ROUND(IPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,$B39,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I39=0,0,ROUND(IPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,COUNTIF($I$27:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77451},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,1,$R38,$D39)*-1,0),ROUND(PPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,$B39,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I39=0,0,ROUND(PPMT(VLOOKUP($C39,Rate_table,2,TRUE)/12,COUNTIF($I$27:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":284913},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),SUM(E39:H39,J39:K39),\"\")","v":362364},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),D39-F39-J39,\"\")","v":48059017},null,null,400]
[1,{"$f":"ROWS($B$27:B40)","v":14},{"$f":"IF(AND(ValuesEntered,R39>0),IF(AND(ISNUMBER(O39),R39>0),EDATE(C39,1),\"\"),\"\")","v":"2018-05-01"},48059017,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C40)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,1,$R39,$D40)*-1,0),ROUND(IPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,$B40,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I40=0,0,ROUND(IPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,COUNTIF($I$27:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60074},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,1,$R39,$D40)*-1,0),ROUND(PPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,$B40,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I40=0,0,ROUND(PPMT(VLOOKUP($C40,Rate_table,2,TRUE)/12,COUNTIF($I$27:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92677},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),SUM(E40:H40,J40:K40),\"\")","v":152751},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),D40-F40-J40,\"\")","v":47966340},null,null,399]
[1,{"$f":"ROWS($B$27:B41)","v":15},{"$f":"IF(AND(ValuesEntered,R40>0),IF(AND(ISNUMBER(O40),R40>0),EDATE(C40,1),\"\"),\"\")","v":"2018-06-01"},47966340,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C41)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,1,$R40,$D41)*-1,0),ROUND(IPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,$B41,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I41=0,0,ROUND(IPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,COUNTIF($I$27:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59958},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,1,$R40,$D41)*-1,0),ROUND(PPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,$B41,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I41=0,0,ROUND(PPMT(VLOOKUP($C41,Rate_table,2,TRUE)/12,COUNTIF($I$27:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92793},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),SUM(E41:H41,J41:K41),\"\")","v":152751},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),D41-F41-J41,\"\")","v":47873547},null,null,398]
[1,{"$f":"ROWS($B$27:B42)","v":16},{"$f":"IF(AND(ValuesEntered,R41>0),IF(AND(ISNUMBER(O41),R41>0),EDATE(C41,1),\"\"),\"\")","v":"2018-07-01"},47873547,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C42)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,1,$R41,$D42)*-1,0),ROUND(IPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,$B42,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I42=0,0,ROUND(IPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,COUNTIF($I$27:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76623},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,1,$R41,$D42)*-1,0),ROUND(PPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,$B42,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I42=0,0,ROUND(PPMT(VLOOKUP($C42,Rate_table,2,TRUE)/12,COUNTIF($I$27:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":285131},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),SUM(E42:H42,J42:K42),\"\")","v":361754},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),D42-F42-J42,\"\")","v":47588416},null,null,397]
[1,{"$f":"ROWS($B$27:B43)","v":17},{"$f":"IF(AND(ValuesEntered,R42>0),IF(AND(ISNUMBER(O42),R42>0),EDATE(C42,1),\"\"),\"\")","v":"2018-08-01"},47588416,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C43)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,1,$R42,$D43)*-1,0),ROUND(IPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,$B43,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I43=0,0,ROUND(IPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,COUNTIF($I$27:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59486},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,1,$R42,$D43)*-1,0),ROUND(PPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,$B43,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I43=0,0,ROUND(PPMT(VLOOKUP($C43,Rate_table,2,TRUE)/12,COUNTIF($I$27:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92651},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),SUM(E43:H43,J43:K43),\"\")","v":152137},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),D43-F43-J43,\"\")","v":47495765},null,null,396]
[1,{"$f":"ROWS($B$27:B44)","v":18},{"$f":"IF(AND(ValuesEntered,R43>0),IF(AND(ISNUMBER(O43),R43>0),EDATE(C43,1),\"\"),\"\")","v":"2018-09-01"},47495765,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C44)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,1,$R43,$D44)*-1,0),ROUND(IPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,$B44,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I44=0,0,ROUND(IPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,COUNTIF($I$27:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59370},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,1,$R43,$D44)*-1,0),ROUND(PPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,$B44,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I44=0,0,ROUND(PPMT(VLOOKUP($C44,Rate_table,2,TRUE)/12,COUNTIF($I$27:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92766},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),SUM(E44:H44,J44:K44),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),D44-F44-J44,\"\")","v":47402999},null,null,395]
[1,{"$f":"ROWS($B$27:B45)","v":19},{"$f":"IF(AND(ValuesEntered,R44>0),IF(AND(ISNUMBER(O44),R44>0),EDATE(C44,1),\"\"),\"\")","v":"2018-10-01"},47402999,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C45)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,1,$R44,$D45)*-1,0),ROUND(IPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,$B45,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I45=0,0,ROUND(IPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,COUNTIF($I$27:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59254},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,1,$R44,$D45)*-1,0),ROUND(PPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,$B45,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I45=0,0,ROUND(PPMT(VLOOKUP($C45,Rate_table,2,TRUE)/12,COUNTIF($I$27:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92882},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),SUM(E45:H45,J45:K45),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),D45-F45-J45,\"\")","v":47310117},null,null,394]
[1,{"$f":"ROWS($B$27:B46)","v":20},{"$f":"IF(AND(ValuesEntered,R45>0),IF(AND(ISNUMBER(O45),R45>0),EDATE(C45,1),\"\"),\"\")","v":"2018-11-01"},47310117,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C46)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,1,$R45,$D46)*-1,0),ROUND(IPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,$B46,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I46=0,0,ROUND(IPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,COUNTIF($I$27:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59138},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,1,$R45,$D46)*-1,0),ROUND(PPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,$B46,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I46=0,0,ROUND(PPMT(VLOOKUP($C46,Rate_table,2,TRUE)/12,COUNTIF($I$27:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92999},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),SUM(E46:H46,J46:K46),\"\")","v":152137},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),D46-F46-J46,\"\")","v":47217118},null,null,393]
[1,{"$f":"ROWS($B$27:B47)","v":21},{"$f":"IF(AND(ValuesEntered,R46>0),IF(AND(ISNUMBER(O46),R46>0),EDATE(C46,1),\"\"),\"\")","v":"2018-12-01"},47217118,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C47)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,1,$R46,$D47)*-1,0),ROUND(IPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,$B47,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I47=0,0,ROUND(IPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,COUNTIF($I$27:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59021},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,1,$R46,$D47)*-1,0),ROUND(PPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,$B47,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I47=0,0,ROUND(PPMT(VLOOKUP($C47,Rate_table,2,TRUE)/12,COUNTIF($I$27:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93115},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),SUM(E47:H47,J47:K47),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),D47-F47-J47,\"\")","v":47124003},null,null,392]
[2,{"$f":"ROWS($B$27:B48)","v":22},{"$f":"IF(AND(ValuesEntered,R47>0),IF(AND(ISNUMBER(O47),R47>0),EDATE(C47,1),\"\"),\"\")","v":"2019-01-01"},47124003,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C48)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,1,$R47,$D48)*-1,0),ROUND(IPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,$B48,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I48=0,0,ROUND(IPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,COUNTIF($I$27:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58905},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,1,$R47,$D48)*-1,0),ROUND(PPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,$B48,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I48=0,0,ROUND(PPMT(VLOOKUP($C48,Rate_table,2,TRUE)/12,COUNTIF($I$27:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93231},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),SUM(E48:H48,J48:K48),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),D48-F48-J48,\"\")","v":47030772},null,null,391]
[2,{"$f":"ROWS($B$27:B49)","v":23},{"$f":"IF(AND(ValuesEntered,R48>0),IF(AND(ISNUMBER(O48),R48>0),EDATE(C48,1),\"\"),\"\")","v":"2019-02-01"},47030772,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C49)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,1,$R48,$D49)*-1,0),ROUND(IPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,$B49,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I49=0,0,ROUND(IPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,COUNTIF($I$27:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58788},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,1,$R48,$D49)*-1,0),ROUND(PPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,$B49,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I49=0,0,ROUND(PPMT(VLOOKUP($C49,Rate_table,2,TRUE)/12,COUNTIF($I$27:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93348},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),SUM(E49:H49,J49:K49),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),D49-F49-J49,\"\")","v":46937424},null,null,390]
[2,{"$f":"ROWS($B$27:B50)","v":24},{"$f":"IF(AND(ValuesEntered,R49>0),IF(AND(ISNUMBER(O49),R49>0),EDATE(C49,1),\"\"),\"\")","v":"2019-03-01"},46937424,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C50)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,1,$R49,$D50)*-1,0),ROUND(IPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,$B50,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I50=0,0,ROUND(IPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,COUNTIF($I$27:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58672},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,1,$R49,$D50)*-1,0),ROUND(PPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,$B50,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I50=0,0,ROUND(PPMT(VLOOKUP($C50,Rate_table,2,TRUE)/12,COUNTIF($I$27:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93464},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),SUM(E50:H50,J50:K50),\"\")","v":152136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),D50-F50-J50,\"\")","v":46843960},null,null,389]
[2,{"$f":"ROWS($B$27:B51)","v":25},{"$f":"IF(AND(ValuesEntered,R50>0),IF(AND(ISNUMBER(O50),R50>0),EDATE(C50,1),\"\"),\"\")","v":"2019-04-01"},46843960,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C51)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,1,$R50,$D51)*-1,0),ROUND(IPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,$B51,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I51=0,0,ROUND(IPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,COUNTIF($I$27:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75096},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,1,$R50,$D51)*-1,0),ROUND(PPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,$B51,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I51=0,0,ROUND(PPMT(VLOOKUP($C51,Rate_table,2,TRUE)/12,COUNTIF($I$27:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":286043},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),SUM(E51:H51,J51:K51),\"\")","v":361139},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),D51-F51-J51,\"\")","v":46557917},null,null,388]
[2,{"$f":"ROWS($B$27:B52)","v":26},{"$f":"IF(AND(ValuesEntered,R51>0),IF(AND(ISNUMBER(O51),R51>0),EDATE(C51,1),\"\"),\"\")","v":"2019-05-01"},46557917,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C52)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,1,$R51,$D52)*-1,0),ROUND(IPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,$B52,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I52=0,0,ROUND(IPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,COUNTIF($I$27:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58197},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,1,$R51,$D52)*-1,0),ROUND(PPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,$B52,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I52=0,0,ROUND(PPMT(VLOOKUP($C52,Rate_table,2,TRUE)/12,COUNTIF($I$27:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93312},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),SUM(E52:H52,J52:K52),\"\")","v":151509},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),D52-F52-J52,\"\")","v":46464605},null,null,387]
[2,{"$f":"ROWS($B$27:B53)","v":27},{"$f":"IF(AND(ValuesEntered,R52>0),IF(AND(ISNUMBER(O52),R52>0),EDATE(C52,1),\"\"),\"\")","v":"2019-06-01"},46464605,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C53)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,1,$R52,$D53)*-1,0),ROUND(IPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,$B53,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I53=0,0,ROUND(IPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,COUNTIF($I$27:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58081},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,1,$R52,$D53)*-1,0),ROUND(PPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,$B53,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I53=0,0,ROUND(PPMT(VLOOKUP($C53,Rate_table,2,TRUE)/12,COUNTIF($I$27:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93429},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),SUM(E53:H53,J53:K53),\"\")","v":151510},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),D53-F53-J53,\"\")","v":46371176},null,null,386]
[2,{"$f":"ROWS($B$27:B54)","v":28},{"$f":"IF(AND(ValuesEntered,R53>0),IF(AND(ISNUMBER(O53),R53>0),EDATE(C53,1),\"\"),\"\")","v":"2019-07-01"},46371176,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C54)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,1,$R53,$D54)*-1,0),ROUND(IPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,$B54,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I54=0,0,ROUND(IPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,COUNTIF($I$27:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74264},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,1,$R53,$D54)*-1,0),ROUND(PPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,$B54,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I54=0,0,ROUND(PPMT(VLOOKUP($C54,Rate_table,2,TRUE)/12,COUNTIF($I$27:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":286248},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),SUM(E54:H54,J54:K54),\"\")","v":360512},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),D54-F54-J54,\"\")","v":46084928},null,null,385]
[2,{"$f":"ROWS($B$27:B55)","v":29},{"$f":"IF(AND(ValuesEntered,R54>0),IF(AND(ISNUMBER(O54),R54>0),EDATE(C54,1),\"\"),\"\")","v":"2019-08-01"},46084928,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C55)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,1,$R54,$D55)*-1,0),ROUND(IPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,$B55,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I55=0,0,ROUND(IPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,COUNTIF($I$27:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57606},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,1,$R54,$D55)*-1,0),ROUND(PPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,$B55,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I55=0,0,ROUND(PPMT(VLOOKUP($C55,Rate_table,2,TRUE)/12,COUNTIF($I$27:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93273},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),SUM(E55:H55,J55:K55),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),D55-F55-J55,\"\")","v":45991655},null,null,384]
[2,{"$f":"ROWS($B$27:B56)","v":30},{"$f":"IF(AND(ValuesEntered,R55>0),IF(AND(ISNUMBER(O55),R55>0),EDATE(C55,1),\"\"),\"\")","v":"2019-09-01"},45991655,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C56)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,1,$R55,$D56)*-1,0),ROUND(IPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,$B56,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I56=0,0,ROUND(IPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,COUNTIF($I$27:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57490},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,1,$R55,$D56)*-1,0),ROUND(PPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,$B56,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I56=0,0,ROUND(PPMT(VLOOKUP($C56,Rate_table,2,TRUE)/12,COUNTIF($I$27:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93389},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),SUM(E56:H56,J56:K56),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),D56-F56-J56,\"\")","v":45898266},null,null,383]
[2,{"$f":"ROWS($B$27:B57)","v":31},{"$f":"IF(AND(ValuesEntered,R56>0),IF(AND(ISNUMBER(O56),R56>0),EDATE(C56,1),\"\"),\"\")","v":"2019-10-01"},45898266,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C57)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,1,$R56,$D57)*-1,0),ROUND(IPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,$B57,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I57=0,0,ROUND(IPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,COUNTIF($I$27:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57373},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,1,$R56,$D57)*-1,0),ROUND(PPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,$B57,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I57=0,0,ROUND(PPMT(VLOOKUP($C57,Rate_table,2,TRUE)/12,COUNTIF($I$27:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93506},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),SUM(E57:H57,J57:K57),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),D57-F57-J57,\"\")","v":45804760},null,null,382]
[2,{"$f":"ROWS($B$27:B58)","v":32},{"$f":"IF(AND(ValuesEntered,R57>0),IF(AND(ISNUMBER(O57),R57>0),EDATE(C57,1),\"\"),\"\")","v":"2019-11-01"},45804760,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C58)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,1,$R57,$D58)*-1,0),ROUND(IPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,$B58,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I58=0,0,ROUND(IPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,COUNTIF($I$27:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57256},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,1,$R57,$D58)*-1,0),ROUND(PPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,$B58,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I58=0,0,ROUND(PPMT(VLOOKUP($C58,Rate_table,2,TRUE)/12,COUNTIF($I$27:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93623},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),SUM(E58:H58,J58:K58),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),D58-F58-J58,\"\")","v":45711137},null,null,381]
[2,{"$f":"ROWS($B$27:B59)","v":33},{"$f":"IF(AND(ValuesEntered,R58>0),IF(AND(ISNUMBER(O58),R58>0),EDATE(C58,1),\"\"),\"\")","v":"2019-12-01"},45711137,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C59)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,1,$R58,$D59)*-1,0),ROUND(IPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,$B59,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I59=0,0,ROUND(IPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,COUNTIF($I$27:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57139},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,1,$R58,$D59)*-1,0),ROUND(PPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,$B59,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I59=0,0,ROUND(PPMT(VLOOKUP($C59,Rate_table,2,TRUE)/12,COUNTIF($I$27:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93740},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),SUM(E59:H59,J59:K59),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),D59-F59-J59,\"\")","v":45617397},null,null,380]
[3,{"$f":"ROWS($B$27:B60)","v":34},{"$f":"IF(AND(ValuesEntered,R59>0),IF(AND(ISNUMBER(O59),R59>0),EDATE(C59,1),\"\"),\"\")","v":"2020-01-01"},45617397,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C60)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,1,$R59,$D60)*-1,0),ROUND(IPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,$B60,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I60=0,0,ROUND(IPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,COUNTIF($I$27:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57022},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,1,$R59,$D60)*-1,0),ROUND(PPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,$B60,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I60=0,0,ROUND(PPMT(VLOOKUP($C60,Rate_table,2,TRUE)/12,COUNTIF($I$27:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93857},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),SUM(E60:H60,J60:K60),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),D60-F60-J60,\"\")","v":45523540},null,null,379]
[3,{"$f":"ROWS($B$27:B61)","v":35},{"$f":"IF(AND(ValuesEntered,R60>0),IF(AND(ISNUMBER(O60),R60>0),EDATE(C60,1),\"\"),\"\")","v":"2020-02-01"},45523540,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C61)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,1,$R60,$D61)*-1,0),ROUND(IPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,$B61,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I61=0,0,ROUND(IPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,COUNTIF($I$27:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56904},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,1,$R60,$D61)*-1,0),ROUND(PPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,$B61,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I61=0,0,ROUND(PPMT(VLOOKUP($C61,Rate_table,2,TRUE)/12,COUNTIF($I$27:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93975},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),SUM(E61:H61,J61:K61),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),D61-F61-J61,\"\")","v":45429565},null,null,378]
[3,{"$f":"ROWS($B$27:B62)","v":36},{"$f":"IF(AND(ValuesEntered,R61>0),IF(AND(ISNUMBER(O61),R61>0),EDATE(C61,1),\"\"),\"\")","v":"2020-03-01"},45429565,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C62)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,1,$R61,$D62)*-1,0),ROUND(IPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,$B62,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I62=0,0,ROUND(IPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,COUNTIF($I$27:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56787},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,1,$R61,$D62)*-1,0),ROUND(PPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,$B62,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I62=0,0,ROUND(PPMT(VLOOKUP($C62,Rate_table,2,TRUE)/12,COUNTIF($I$27:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94092},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),SUM(E62:H62,J62:K62),\"\")","v":150879},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),D62-F62-J62,\"\")","v":45335473},null,null,377]
[3,{"$f":"ROWS($B$27:B63)","v":37},{"$f":"IF(AND(ValuesEntered,R62>0),IF(AND(ISNUMBER(O62),R62>0),EDATE(C62,1),\"\"),\"\")","v":"2020-04-01"},45335473,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C63)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,1,$R62,$D63)*-1,0),ROUND(IPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,$B63,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I63=0,0,ROUND(IPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,COUNTIF($I$27:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72728},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,1,$R62,$D63)*-1,0),ROUND(PPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,$B63,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I63=0,0,ROUND(PPMT(VLOOKUP($C63,Rate_table,2,TRUE)/12,COUNTIF($I$27:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":287153},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),SUM(E63:H63,J63:K63),\"\")","v":359881},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),D63-F63-J63,\"\")","v":45048320},null,null,376]
[3,{"$f":"ROWS($B$27:B64)","v":38},{"$f":"IF(AND(ValuesEntered,R63>0),IF(AND(ISNUMBER(O63),R63>0),EDATE(C63,1),\"\"),\"\")","v":"2020-05-01"},45048320,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C64)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,1,$R63,$D64)*-1,0),ROUND(IPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,$B64,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I64=0,0,ROUND(IPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,COUNTIF($I$27:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56310},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,1,$R63,$D64)*-1,0),ROUND(PPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,$B64,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I64=0,0,ROUND(PPMT(VLOOKUP($C64,Rate_table,2,TRUE)/12,COUNTIF($I$27:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93925},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),SUM(E64:H64,J64:K64),\"\")","v":150235},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),D64-F64-J64,\"\")","v":44954395},null,null,375]
[3,{"$f":"ROWS($B$27:B65)","v":39},{"$f":"IF(AND(ValuesEntered,R64>0),IF(AND(ISNUMBER(O64),R64>0),EDATE(C64,1),\"\"),\"\")","v":"2020-06-01"},44954395,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C65)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,1,$R64,$D65)*-1,0),ROUND(IPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,$B65,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I65=0,0,ROUND(IPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,COUNTIF($I$27:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56193},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,1,$R64,$D65)*-1,0),ROUND(PPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,$B65,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I65=0,0,ROUND(PPMT(VLOOKUP($C65,Rate_table,2,TRUE)/12,COUNTIF($I$27:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94042},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),SUM(E65:H65,J65:K65),\"\")","v":150235},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),D65-F65-J65,\"\")","v":44860353},null,null,374]
[3,{"$f":"ROWS($B$27:B66)","v":40},{"$f":"IF(AND(ValuesEntered,R65>0),IF(AND(ISNUMBER(O65),R65>0),EDATE(C65,1),\"\"),\"\")","v":"2020-07-01"},44860353,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C66)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,1,$R65,$D66)*-1,0),ROUND(IPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,$B66,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I66=0,0,ROUND(IPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,COUNTIF($I$27:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71893},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,1,$R65,$D66)*-1,0),ROUND(PPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,$B66,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I66=0,0,ROUND(PPMT(VLOOKUP($C66,Rate_table,2,TRUE)/12,COUNTIF($I$27:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":287344},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),SUM(E66:H66,J66:K66),\"\")","v":359237},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),D66-F66-J66,\"\")","v":44573009},null,null,373]
[3,{"$f":"ROWS($B$27:B67)","v":41},{"$f":"IF(AND(ValuesEntered,R66>0),IF(AND(ISNUMBER(O66),R66>0),EDATE(C66,1),\"\"),\"\")","v":"2020-08-01"},44573009,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C67)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,1,$R66,$D67)*-1,0),ROUND(IPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,$B67,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I67=0,0,ROUND(IPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,COUNTIF($I$27:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55716},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,1,$R66,$D67)*-1,0),ROUND(PPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,$B67,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I67=0,0,ROUND(PPMT(VLOOKUP($C67,Rate_table,2,TRUE)/12,COUNTIF($I$27:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93871},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),SUM(E67:H67,J67:K67),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),D67-F67-J67,\"\")","v":44479138},null,null,372]
[3,{"$f":"ROWS($B$27:B68)","v":42},{"$f":"IF(AND(ValuesEntered,R67>0),IF(AND(ISNUMBER(O67),R67>0),EDATE(C67,1),\"\"),\"\")","v":"2020-09-01"},44479138,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C68)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,1,$R67,$D68)*-1,0),ROUND(IPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,$B68,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I68=0,0,ROUND(IPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,COUNTIF($I$27:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55599},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,1,$R67,$D68)*-1,0),ROUND(PPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,$B68,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I68=0,0,ROUND(PPMT(VLOOKUP($C68,Rate_table,2,TRUE)/12,COUNTIF($I$27:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93988},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),SUM(E68:H68,J68:K68),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),D68-F68-J68,\"\")","v":44385150},null,null,371]
[3,{"$f":"ROWS($B$27:B69)","v":43},{"$f":"IF(AND(ValuesEntered,R68>0),IF(AND(ISNUMBER(O68),R68>0),EDATE(C68,1),\"\"),\"\")","v":"2020-10-01"},44385150,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C69)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,1,$R68,$D69)*-1,0),ROUND(IPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,$B69,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I69=0,0,ROUND(IPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,COUNTIF($I$27:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55481},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,1,$R68,$D69)*-1,0),ROUND(PPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,$B69,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I69=0,0,ROUND(PPMT(VLOOKUP($C69,Rate_table,2,TRUE)/12,COUNTIF($I$27:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94106},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),SUM(E69:H69,J69:K69),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),D69-F69-J69,\"\")","v":44291044},null,null,370]
[3,{"$f":"ROWS($B$27:B70)","v":44},{"$f":"IF(AND(ValuesEntered,R69>0),IF(AND(ISNUMBER(O69),R69>0),EDATE(C69,1),\"\"),\"\")","v":"2020-11-01"},44291044,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C70)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,1,$R69,$D70)*-1,0),ROUND(IPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,$B70,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I70=0,0,ROUND(IPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,COUNTIF($I$27:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55364},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,1,$R69,$D70)*-1,0),ROUND(PPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,$B70,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I70=0,0,ROUND(PPMT(VLOOKUP($C70,Rate_table,2,TRUE)/12,COUNTIF($I$27:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94223},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),SUM(E70:H70,J70:K70),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),D70-F70-J70,\"\")","v":44196821},null,null,369]
[3,{"$f":"ROWS($B$27:B71)","v":45},{"$f":"IF(AND(ValuesEntered,R70>0),IF(AND(ISNUMBER(O70),R70>0),EDATE(C70,1),\"\"),\"\")","v":"2020-12-01"},44196821,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C71)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,1,$R70,$D71)*-1,0),ROUND(IPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,$B71,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I71=0,0,ROUND(IPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,COUNTIF($I$27:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55246},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,1,$R70,$D71)*-1,0),ROUND(PPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,$B71,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I71=0,0,ROUND(PPMT(VLOOKUP($C71,Rate_table,2,TRUE)/12,COUNTIF($I$27:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94341},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),SUM(E71:H71,J71:K71),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),D71-F71-J71,\"\")","v":44102480},null,null,368]
[4,{"$f":"ROWS($B$27:B72)","v":46},{"$f":"IF(AND(ValuesEntered,R71>0),IF(AND(ISNUMBER(O71),R71>0),EDATE(C71,1),\"\"),\"\")","v":"2021-01-01"},44102480,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C72)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,1,$R71,$D72)*-1,0),ROUND(IPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,$B72,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I72=0,0,ROUND(IPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,COUNTIF($I$27:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55128},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,1,$R71,$D72)*-1,0),ROUND(PPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,$B72,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I72=0,0,ROUND(PPMT(VLOOKUP($C72,Rate_table,2,TRUE)/12,COUNTIF($I$27:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94459},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),SUM(E72:H72,J72:K72),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),D72-F72-J72,\"\")","v":44008021},null,null,367]
[4,{"$f":"ROWS($B$27:B73)","v":47},{"$f":"IF(AND(ValuesEntered,R72>0),IF(AND(ISNUMBER(O72),R72>0),EDATE(C72,1),\"\"),\"\")","v":"2021-02-01"},44008021,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C73)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,1,$R72,$D73)*-1,0),ROUND(IPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,$B73,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I73=0,0,ROUND(IPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,COUNTIF($I$27:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55010},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,1,$R72,$D73)*-1,0),ROUND(PPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,$B73,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I73=0,0,ROUND(PPMT(VLOOKUP($C73,Rate_table,2,TRUE)/12,COUNTIF($I$27:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94577},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),SUM(E73:H73,J73:K73),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),D73-F73-J73,\"\")","v":43913444},null,null,366]
[4,{"$f":"ROWS($B$27:B74)","v":48},{"$f":"IF(AND(ValuesEntered,R73>0),IF(AND(ISNUMBER(O73),R73>0),EDATE(C73,1),\"\"),\"\")","v":"2021-03-01"},43913444,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C74)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,1,$R73,$D74)*-1,0),ROUND(IPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,$B74,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I74=0,0,ROUND(IPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,COUNTIF($I$27:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54892},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,1,$R73,$D74)*-1,0),ROUND(PPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,$B74,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I74=0,0,ROUND(PPMT(VLOOKUP($C74,Rate_table,2,TRUE)/12,COUNTIF($I$27:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94695},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),SUM(E74:H74,J74:K74),\"\")","v":149587},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),D74-F74-J74,\"\")","v":43818749},null,null,365]
[4,{"$f":"ROWS($B$27:B75)","v":49},{"$f":"IF(AND(ValuesEntered,R74>0),IF(AND(ISNUMBER(O74),R74>0),EDATE(C74,1),\"\"),\"\")","v":"2021-04-01"},43818749,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C75)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,1,$R74,$D75)*-1,0),ROUND(IPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,$B75,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I75=0,0,ROUND(IPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,COUNTIF($I$27:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70350},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,1,$R74,$D75)*-1,0),ROUND(PPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,$B75,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I75=0,0,ROUND(PPMT(VLOOKUP($C75,Rate_table,2,TRUE)/12,COUNTIF($I$27:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":288240},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),SUM(E75:H75,J75:K75),\"\")","v":358590},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),D75-F75-J75,\"\")","v":43530509},null,null,364]
[4,{"$f":"ROWS($B$27:B76)","v":50},{"$f":"IF(AND(ValuesEntered,R75>0),IF(AND(ISNUMBER(O75),R75>0),EDATE(C75,1),\"\"),\"\")","v":"2021-05-01"},43530509,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C76)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,1,$R75,$D76)*-1,0),ROUND(IPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,$B76,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I76=0,0,ROUND(IPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,COUNTIF($I$27:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54413},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,1,$R75,$D76)*-1,0),ROUND(PPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,$B76,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I76=0,0,ROUND(PPMT(VLOOKUP($C76,Rate_table,2,TRUE)/12,COUNTIF($I$27:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94512},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),SUM(E76:H76,J76:K76),\"\")","v":148925},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),D76-F76-J76,\"\")","v":43435997},null,null,363]
[4,{"$f":"ROWS($B$27:B77)","v":51},{"$f":"IF(AND(ValuesEntered,R76>0),IF(AND(ISNUMBER(O76),R76>0),EDATE(C76,1),\"\"),\"\")","v":"2021-06-01"},43435997,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C77)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,1,$R76,$D77)*-1,0),ROUND(IPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,$B77,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I77=0,0,ROUND(IPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,COUNTIF($I$27:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54295},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,1,$R76,$D77)*-1,0),ROUND(PPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,$B77,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I77=0,0,ROUND(PPMT(VLOOKUP($C77,Rate_table,2,TRUE)/12,COUNTIF($I$27:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94630},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),SUM(E77:H77,J77:K77),\"\")","v":148925},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),D77-F77-J77,\"\")","v":43341367},null,null,362]
[4,{"$f":"ROWS($B$27:B78)","v":52},{"$f":"IF(AND(ValuesEntered,R77>0),IF(AND(ISNUMBER(O77),R77>0),EDATE(C77,1),\"\"),\"\")","v":"2021-07-01"},43341367,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C78)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,1,$R77,$D78)*-1,0),ROUND(IPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,$B78,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I78=0,0,ROUND(IPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,COUNTIF($I$27:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":69512},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,1,$R77,$D78)*-1,0),ROUND(PPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,$B78,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I78=0,0,ROUND(PPMT(VLOOKUP($C78,Rate_table,2,TRUE)/12,COUNTIF($I$27:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":288417},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),SUM(E78:H78,J78:K78),\"\")","v":357929},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),D78-F78-J78,\"\")","v":43052950},null,null,361]
[4,{"$f":"ROWS($B$27:B79)","v":53},{"$f":"IF(AND(ValuesEntered,R78>0),IF(AND(ISNUMBER(O78),R78>0),EDATE(C78,1),\"\"),\"\")","v":"2021-08-01"},43052950,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C79)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,1,$R78,$D79)*-1,0),ROUND(IPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,$B79,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I79=0,0,ROUND(IPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,COUNTIF($I$27:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53816},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,1,$R78,$D79)*-1,0),ROUND(PPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,$B79,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I79=0,0,ROUND(PPMT(VLOOKUP($C79,Rate_table,2,TRUE)/12,COUNTIF($I$27:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94442},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),SUM(E79:H79,J79:K79),\"\")","v":148258},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),D79-F79-J79,\"\")","v":42958508},null,null,360]
[4,{"$f":"ROWS($B$27:B80)","v":54},{"$f":"IF(AND(ValuesEntered,R79>0),IF(AND(ISNUMBER(O79),R79>0),EDATE(C79,1),\"\"),\"\")","v":"2021-09-01"},42958508,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C80)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,1,$R79,$D80)*-1,0),ROUND(IPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,$B80,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I80=0,0,ROUND(IPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,COUNTIF($I$27:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53698},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,1,$R79,$D80)*-1,0),ROUND(PPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,$B80,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I80=0,0,ROUND(PPMT(VLOOKUP($C80,Rate_table,2,TRUE)/12,COUNTIF($I$27:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94560},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),SUM(E80:H80,J80:K80),\"\")","v":148258},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),D80-F80-J80,\"\")","v":42863948},null,null,359]
[4,{"$f":"ROWS($B$27:B81)","v":55},{"$f":"IF(AND(ValuesEntered,R80>0),IF(AND(ISNUMBER(O80),R80>0),EDATE(C80,1),\"\"),\"\")","v":"2021-10-01"},42863948,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C81)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,1,$R80,$D81)*-1,0),ROUND(IPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,$B81,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I81=0,0,ROUND(IPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,COUNTIF($I$27:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53580},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,1,$R80,$D81)*-1,0),ROUND(PPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,$B81,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I81=0,0,ROUND(PPMT(VLOOKUP($C81,Rate_table,2,TRUE)/12,COUNTIF($I$27:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94679},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),SUM(E81:H81,J81:K81),\"\")","v":148259},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),D81-F81-J81,\"\")","v":42769269},null,null,358]
[4,{"$f":"ROWS($B$27:B82)","v":56},{"$f":"IF(AND(ValuesEntered,R81>0),IF(AND(ISNUMBER(O81),R81>0),EDATE(C81,1),\"\"),\"\")","v":"2021-11-01"},42769269,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C82)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,1,$R81,$D82)*-1,0),ROUND(IPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,$B82,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I82=0,0,ROUND(IPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,COUNTIF($I$27:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53462},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,1,$R81,$D82)*-1,0),ROUND(PPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,$B82,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I82=0,0,ROUND(PPMT(VLOOKUP($C82,Rate_table,2,TRUE)/12,COUNTIF($I$27:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94797},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),SUM(E82:H82,J82:K82),\"\")","v":148259},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),D82-F82-J82,\"\")","v":42674472},null,null,357]
[4,{"$f":"ROWS($B$27:B83)","v":57},{"$f":"IF(AND(ValuesEntered,R82>0),IF(AND(ISNUMBER(O82),R82>0),EDATE(C82,1),\"\"),\"\")","v":"2021-12-01"},42674472,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C83)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,1,$R82,$D83)*-1,0),ROUND(IPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,$B83,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I83=0,0,ROUND(IPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,COUNTIF($I$27:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53343},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,1,$R82,$D83)*-1,0),ROUND(PPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,$B83,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I83=0,0,ROUND(PPMT(VLOOKUP($C83,Rate_table,2,TRUE)/12,COUNTIF($I$27:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94915},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),SUM(E83:H83,J83:K83),\"\")","v":148258},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),D83-F83-J83,\"\")","v":42579557},null,null,356]
[5,{"$f":"ROWS($B$27:B84)","v":58},{"$f":"IF(AND(ValuesEntered,R83>0),IF(AND(ISNUMBER(O83),R83>0),EDATE(C83,1),\"\"),\"\")","v":"2022-01-01"},42579557,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C84)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,1,$R83,$D84)*-1,0),ROUND(IPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,$B84,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I84=0,0,ROUND(IPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,COUNTIF($I$27:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53224},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,1,$R83,$D84)*-1,0),ROUND(PPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,$B84,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I84=0,0,ROUND(PPMT(VLOOKUP($C84,Rate_table,2,TRUE)/12,COUNTIF($I$27:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95034},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),SUM(E84:H84,J84:K84),\"\")","v":148258},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),D84-F84-J84,\"\")","v":42484523},null,null,355]
[5,{"$f":"ROWS($B$27:B85)","v":59},{"$f":"IF(AND(ValuesEntered,R84>0),IF(AND(ISNUMBER(O84),R84>0),EDATE(C84,1),\"\"),\"\")","v":"2022-02-01"},42484523,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C85)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,1,$R84,$D85)*-1,0),ROUND(IPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,$B85,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I85=0,0,ROUND(IPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,COUNTIF($I$27:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53106},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,1,$R84,$D85)*-1,0),ROUND(PPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,$B85,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I85=0,0,ROUND(PPMT(VLOOKUP($C85,Rate_table,2,TRUE)/12,COUNTIF($I$27:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95153},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),SUM(E85:H85,J85:K85),\"\")","v":148259},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),D85-F85-J85,\"\")","v":42389370},null,null,354]
[5,{"$f":"ROWS($B$27:B86)","v":60},{"$f":"IF(AND(ValuesEntered,R85>0),IF(AND(ISNUMBER(O85),R85>0),EDATE(C85,1),\"\"),\"\")","v":"2022-03-01"},42389370,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C86)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,1,$R85,$D86)*-1,0),ROUND(IPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,$B86,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I86=0,0,ROUND(IPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,COUNTIF($I$27:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":52987},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,1,$R85,$D86)*-1,0),ROUND(PPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,$B86,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I86=0,0,ROUND(PPMT(VLOOKUP($C86,Rate_table,2,TRUE)/12,COUNTIF($I$27:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95272},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),SUM(E86:H86,J86:K86),\"\")","v":148259},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),D86-F86-J86,\"\")","v":42294098},null,null,353]
[5,{"$f":"ROWS($B$27:B87)","v":61},{"$f":"IF(AND(ValuesEntered,R86>0),IF(AND(ISNUMBER(O86),R86>0),EDATE(C86,1),\"\"),\"\")","v":"2022-04-01"},42294098,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C87)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,1,$R86,$D87)*-1,0),ROUND(IPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,$B87,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I87=0,0,ROUND(IPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,COUNTIF($I$27:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67961},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,1,$R86,$D87)*-1,0),ROUND(PPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,$B87,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I87=0,0,ROUND(PPMT(VLOOKUP($C87,Rate_table,2,TRUE)/12,COUNTIF($I$27:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":289301},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),SUM(E87:H87,J87:K87),\"\")","v":357262},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),D87-F87-J87,\"\")","v":42004797},null,null,352]
[5,{"$f":"ROWS($B$27:B88)","v":62},{"$f":"IF(AND(ValuesEntered,R87>0),IF(AND(ISNUMBER(O87),R87>0),EDATE(C87,1),\"\"),\"\")","v":"2022-05-01"},42004797,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C88)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,1,$R87,$D88)*-1,0),ROUND(IPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,$B88,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I88=0,0,ROUND(IPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,COUNTIF($I$27:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":52506},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,1,$R87,$D88)*-1,0),ROUND(PPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,$B88,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I88=0,0,ROUND(PPMT(VLOOKUP($C88,Rate_table,2,TRUE)/12,COUNTIF($I$27:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95071},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),SUM(E88:H88,J88:K88),\"\")","v":147577},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),D88-F88-J88,\"\")","v":41909726},null,null,351]
[5,{"$f":"ROWS($B$27:B89)","v":63},{"$f":"IF(AND(ValuesEntered,R88>0),IF(AND(ISNUMBER(O88),R88>0),EDATE(C88,1),\"\"),\"\")","v":"2022-06-01"},41909726,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C89)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,1,$R88,$D89)*-1,0),ROUND(IPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,$B89,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I89=0,0,ROUND(IPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,COUNTIF($I$27:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":52387},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,1,$R88,$D89)*-1,0),ROUND(PPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,$B89,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I89=0,0,ROUND(PPMT(VLOOKUP($C89,Rate_table,2,TRUE)/12,COUNTIF($I$27:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95190},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),SUM(E89:H89,J89:K89),\"\")","v":147577},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),D89-F89-J89,\"\")","v":41814536},null,null,350]
[5,{"$f":"ROWS($B$27:B90)","v":64},{"$f":"IF(AND(ValuesEntered,R89>0),IF(AND(ISNUMBER(O89),R89>0),EDATE(C89,1),\"\"),\"\")","v":"2022-07-01"},41814536,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C90)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,1,$R89,$D90)*-1,0),ROUND(IPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,$B90,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I90=0,0,ROUND(IPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,COUNTIF($I$27:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67118},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,1,$R89,$D90)*-1,0),ROUND(PPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,$B90,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I90=0,0,ROUND(PPMT(VLOOKUP($C90,Rate_table,2,TRUE)/12,COUNTIF($I$27:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":289461},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),SUM(E90:H90,J90:K90),\"\")","v":356579},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),D90-F90-J90,\"\")","v":41525075},null,null,349]
[5,{"$f":"ROWS($B$27:B91)","v":65},{"$f":"IF(AND(ValuesEntered,R90>0),IF(AND(ISNUMBER(O90),R90>0),EDATE(C90,1),\"\"),\"\")","v":"2022-08-01"},41525075,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C91)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,1,$R90,$D91)*-1,0),ROUND(IPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,$B91,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I91=0,0,ROUND(IPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,COUNTIF($I$27:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51906},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,1,$R90,$D91)*-1,0),ROUND(PPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,$B91,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I91=0,0,ROUND(PPMT(VLOOKUP($C91,Rate_table,2,TRUE)/12,COUNTIF($I$27:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94984},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),SUM(E91:H91,J91:K91),\"\")","v":146890},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),D91-F91-J91,\"\")","v":41430091},null,null,348]
[{"$f":"ABS(YEAR($C$27)-YEAR(C92))","v":5},{"$f":"ROWS($B$27:B92)","v":66},{"$f":"IF(AND(ValuesEntered,R91>0),IF(AND(ISNUMBER(O91),R91>0),EDATE(C91,1),\"\"),\"\")","v":"2022-09-01"},41430091,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C92)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,1,$R91,$D92)*-1,0),ROUND(IPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,$B92,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I92=0,0,ROUND(IPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,COUNTIF($I$27:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51788},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,1,$R91,$D92)*-1,0),ROUND(PPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,$B92,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I92=0,0,ROUND(PPMT(VLOOKUP($C92,Rate_table,2,TRUE)/12,COUNTIF($I$27:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95103},null,null,{"$f":"IF(ISNUMBER(C92)=FALSE,\"\",IF(AND(D92>$E$15,OR(MONTH(C92)=$E$16,MONTH(C92)=$E$17,MONTH(C92)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),SUM(E92:H92,J92:K92),\"\")","v":146891},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),D92-F92-J92,\"\")","v":41334988},null,null,{"$f":"IF(AND($J92>0,$E$19=\"時間短縮\"),Remain_Month,$R91-1)","v":347}]
[5,{"$f":"ROWS($B$27:B93)","v":67},{"$f":"IF(AND(ValuesEntered,R92>0),IF(AND(ISNUMBER(O92),R92>0),EDATE(C92,1),\"\"),\"\")","v":"2022-10-01"},{"$f":"IF(C93=\"\",0,O92)","v":41334988},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C93)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,1,$R92,$D93)*-1,0),ROUND(IPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,$B93,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I93=0,0,ROUND(IPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,COUNTIF($I$27:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51669},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,1,$R92,$D93)*-1,0),ROUND(PPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,$B93,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I93=0,0,ROUND(PPMT(VLOOKUP($C93,Rate_table,2,TRUE)/12,COUNTIF($I$27:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95222},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),SUM(E93:H93,J93:K93),\"\")","v":146891},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),D93-F93-J93,\"\")","v":41239766},null,null,346]
[5,{"$f":"ROWS($B$27:B94)","v":68},{"$f":"IF(AND(ValuesEntered,R93>0),IF(AND(ISNUMBER(O93),R93>0),EDATE(C93,1),\"\"),\"\")","v":"2022-11-01"},41239766,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C94)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,1,$R93,$D94)*-1,0),ROUND(IPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,$B94,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I94=0,0,ROUND(IPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,COUNTIF($I$27:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51550},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,1,$R93,$D94)*-1,0),ROUND(PPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,$B94,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I94=0,0,ROUND(PPMT(VLOOKUP($C94,Rate_table,2,TRUE)/12,COUNTIF($I$27:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95341},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),SUM(E94:H94,J94:K94),\"\")","v":146891},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),D94-F94-J94,\"\")","v":41144425},null,null,345]
[5,{"$f":"ROWS($B$27:B95)","v":69},{"$f":"IF(AND(ValuesEntered,R94>0),IF(AND(ISNUMBER(O94),R94>0),EDATE(C94,1),\"\"),\"\")","v":"2022-12-01"},41144425,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C95)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,1,$R94,$D95)*-1,0),ROUND(IPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,$B95,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I95=0,0,ROUND(IPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,COUNTIF($I$27:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51431},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,1,$R94,$D95)*-1,0),ROUND(PPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,$B95,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I95=0,0,ROUND(PPMT(VLOOKUP($C95,Rate_table,2,TRUE)/12,COUNTIF($I$27:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95460},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),SUM(E95:H95,J95:K95),\"\")","v":146891},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),D95-F95-J95,\"\")","v":41048965},null,null,344]
[6,{"$f":"ROWS($B$27:B96)","v":70},{"$f":"IF(AND(ValuesEntered,R95>0),IF(AND(ISNUMBER(O95),R95>0),EDATE(C95,1),\"\"),\"\")","v":"2023-01-01"},41048965,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C96)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,1,$R95,$D96)*-1,0),ROUND(IPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,$B96,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I96=0,0,ROUND(IPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,COUNTIF($I$27:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51311},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,1,$R95,$D96)*-1,0),ROUND(PPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,$B96,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I96=0,0,ROUND(PPMT(VLOOKUP($C96,Rate_table,2,TRUE)/12,COUNTIF($I$27:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95579},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),SUM(E96:H96,J96:K96),\"\")","v":146890},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),D96-F96-J96,\"\")","v":40953386},null,null,343]
[6,{"$f":"ROWS($B$27:B97)","v":71},{"$f":"IF(AND(ValuesEntered,R96>0),IF(AND(ISNUMBER(O96),R96>0),EDATE(C96,1),\"\"),\"\")","v":"2023-02-01"},40953386,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C97)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,1,$R96,$D97)*-1,0),ROUND(IPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,$B97,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I97=0,0,ROUND(IPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,COUNTIF($I$27:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51192},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,1,$R96,$D97)*-1,0),ROUND(PPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,$B97,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I97=0,0,ROUND(PPMT(VLOOKUP($C97,Rate_table,2,TRUE)/12,COUNTIF($I$27:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95699},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),SUM(E97:H97,J97:K97),\"\")","v":146891},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),D97-F97-J97,\"\")","v":40857687},null,null,342]
[6,{"$f":"ROWS($B$27:B98)","v":72},{"$f":"IF(AND(ValuesEntered,R97>0),IF(AND(ISNUMBER(O97),R97>0),EDATE(C97,1),\"\"),\"\")","v":"2023-03-01"},40857687,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C98)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,1,$R97,$D98)*-1,0),ROUND(IPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,$B98,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I98=0,0,ROUND(IPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,COUNTIF($I$27:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51072},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,1,$R97,$D98)*-1,0),ROUND(PPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,$B98,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I98=0,0,ROUND(PPMT(VLOOKUP($C98,Rate_table,2,TRUE)/12,COUNTIF($I$27:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95818},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),SUM(E98:H98,J98:K98),\"\")","v":146890},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),D98-F98-J98,\"\")","v":40761869},null,null,341]
[6,{"$f":"ROWS($B$27:B99)","v":73},{"$f":"IF(AND(ValuesEntered,R98>0),IF(AND(ISNUMBER(O98),R98>0),EDATE(C98,1),\"\"),\"\")","v":"2023-04-01"},40761869,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C99)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,1,$R98,$D99)*-1,0),ROUND(IPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,$B99,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I99=0,0,ROUND(IPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,COUNTIF($I$27:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":65560},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,1,$R98,$D99)*-1,0),ROUND(PPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,$B99,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I99=0,0,ROUND(PPMT(VLOOKUP($C99,Rate_table,2,TRUE)/12,COUNTIF($I$27:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":290333},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),SUM(E99:H99,J99:K99),\"\")","v":355893},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),D99-F99-J99,\"\")","v":40471536},null,null,340]
[6,{"$f":"ROWS($B$27:B100)","v":74},{"$f":"IF(AND(ValuesEntered,R99>0),IF(AND(ISNUMBER(O99),R99>0),EDATE(C99,1),\"\"),\"\")","v":"2023-05-01"},40471536,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C100)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,1,$R99,$D100)*-1,0),ROUND(IPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,$B100,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I100=0,0,ROUND(IPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,COUNTIF($I$27:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50589},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,1,$R99,$D100)*-1,0),ROUND(PPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,$B100,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I100=0,0,ROUND(PPMT(VLOOKUP($C100,Rate_table,2,TRUE)/12,COUNTIF($I$27:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95599},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),SUM(E100:H100,J100:K100),\"\")","v":146188},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),D100-F100-J100,\"\")","v":40375937},null,null,339]
[6,{"$f":"ROWS($B$27:B101)","v":75},{"$f":"IF(AND(ValuesEntered,R100>0),IF(AND(ISNUMBER(O100),R100>0),EDATE(C100,1),\"\"),\"\")","v":"2023-06-01"},40375937,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C101)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,1,$R100,$D101)*-1,0),ROUND(IPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,$B101,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I101=0,0,ROUND(IPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,COUNTIF($I$27:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50470},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,1,$R100,$D101)*-1,0),ROUND(PPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,$B101,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I101=0,0,ROUND(PPMT(VLOOKUP($C101,Rate_table,2,TRUE)/12,COUNTIF($I$27:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95718},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),SUM(E101:H101,J101:K101),\"\")","v":146188},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),D101-F101-J101,\"\")","v":40280219},null,null,338]
[6,{"$f":"ROWS($B$27:B102)","v":76},{"$f":"IF(AND(ValuesEntered,R101>0),IF(AND(ISNUMBER(O101),R101>0),EDATE(C101,1),\"\"),\"\")","v":"2023-07-01"},40280219,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C102)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,1,$R101,$D102)*-1,0),ROUND(IPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,$B102,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I102=0,0,ROUND(IPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,COUNTIF($I$27:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":64715},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,1,$R101,$D102)*-1,0),ROUND(PPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,$B102,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I102=0,0,ROUND(PPMT(VLOOKUP($C102,Rate_table,2,TRUE)/12,COUNTIF($I$27:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":290476},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),SUM(E102:H102,J102:K102),\"\")","v":355191},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),D102-F102-J102,\"\")","v":39989743},null,null,337]
[6,{"$f":"ROWS($B$27:B103)","v":77},{"$f":"IF(AND(ValuesEntered,R102>0),IF(AND(ISNUMBER(O102),R102>0),EDATE(C102,1),\"\"),\"\")","v":"2023-08-01"},39989743,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C103)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,1,$R102,$D103)*-1,0),ROUND(IPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,$B103,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I103=0,0,ROUND(IPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,COUNTIF($I$27:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49987},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,1,$R102,$D103)*-1,0),ROUND(PPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,$B103,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I103=0,0,ROUND(PPMT(VLOOKUP($C103,Rate_table,2,TRUE)/12,COUNTIF($I$27:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95493},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),SUM(E103:H103,J103:K103),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),D103-F103-J103,\"\")","v":39894250},null,null,336]
[6,{"$f":"ROWS($B$27:B104)","v":78},{"$f":"IF(AND(ValuesEntered,R103>0),IF(AND(ISNUMBER(O103),R103>0),EDATE(C103,1),\"\"),\"\")","v":"2023-09-01"},39894250,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C104)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,1,$R103,$D104)*-1,0),ROUND(IPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,$B104,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I104=0,0,ROUND(IPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,COUNTIF($I$27:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49868},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,1,$R103,$D104)*-1,0),ROUND(PPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,$B104,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I104=0,0,ROUND(PPMT(VLOOKUP($C104,Rate_table,2,TRUE)/12,COUNTIF($I$27:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95612},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),SUM(E104:H104,J104:K104),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),D104-F104-J104,\"\")","v":39798638},null,null,335]
[6,{"$f":"ROWS($B$27:B105)","v":79},{"$f":"IF(AND(ValuesEntered,R104>0),IF(AND(ISNUMBER(O104),R104>0),EDATE(C104,1),\"\"),\"\")","v":"2023-10-01"},39798638,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C105)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,1,$R104,$D105)*-1,0),ROUND(IPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,$B105,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I105=0,0,ROUND(IPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,COUNTIF($I$27:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49748},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,1,$R104,$D105)*-1,0),ROUND(PPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,$B105,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I105=0,0,ROUND(PPMT(VLOOKUP($C105,Rate_table,2,TRUE)/12,COUNTIF($I$27:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95732},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),SUM(E105:H105,J105:K105),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),D105-F105-J105,\"\")","v":39702906},null,null,334]
[6,{"$f":"ROWS($B$27:B106)","v":80},{"$f":"IF(AND(ValuesEntered,R105>0),IF(AND(ISNUMBER(O105),R105>0),EDATE(C105,1),\"\"),\"\")","v":"2023-11-01"},39702906,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C106)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,1,$R105,$D106)*-1,0),ROUND(IPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,$B106,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I106=0,0,ROUND(IPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,COUNTIF($I$27:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49629},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,1,$R105,$D106)*-1,0),ROUND(PPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,$B106,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I106=0,0,ROUND(PPMT(VLOOKUP($C106,Rate_table,2,TRUE)/12,COUNTIF($I$27:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95852},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),SUM(E106:H106,J106:K106),\"\")","v":145481},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),D106-F106-J106,\"\")","v":39607054},null,null,333]
[6,{"$f":"ROWS($B$27:B107)","v":81},{"$f":"IF(AND(ValuesEntered,R106>0),IF(AND(ISNUMBER(O106),R106>0),EDATE(C106,1),\"\"),\"\")","v":"2023-12-01"},39607054,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C107)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,1,$R106,$D107)*-1,0),ROUND(IPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,$B107,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I107=0,0,ROUND(IPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,COUNTIF($I$27:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49509},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,1,$R106,$D107)*-1,0),ROUND(PPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,$B107,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I107=0,0,ROUND(PPMT(VLOOKUP($C107,Rate_table,2,TRUE)/12,COUNTIF($I$27:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95971},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),SUM(E107:H107,J107:K107),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),D107-F107-J107,\"\")","v":39511083},null,null,332]
[7,{"$f":"ROWS($B$27:B108)","v":82},{"$f":"IF(AND(ValuesEntered,R107>0),IF(AND(ISNUMBER(O107),R107>0),EDATE(C107,1),\"\"),\"\")","v":"2024-01-01"},39511083,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C108)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,1,$R107,$D108)*-1,0),ROUND(IPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,$B108,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I108=0,0,ROUND(IPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,COUNTIF($I$27:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49389},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,1,$R107,$D108)*-1,0),ROUND(PPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,$B108,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I108=0,0,ROUND(PPMT(VLOOKUP($C108,Rate_table,2,TRUE)/12,COUNTIF($I$27:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96091},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),SUM(E108:H108,J108:K108),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),D108-F108-J108,\"\")","v":39414992},null,null,331]
[7,{"$f":"ROWS($B$27:B109)","v":83},{"$f":"IF(AND(ValuesEntered,R108>0),IF(AND(ISNUMBER(O108),R108>0),EDATE(C108,1),\"\"),\"\")","v":"2024-02-01"},39414992,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C109)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,1,$R108,$D109)*-1,0),ROUND(IPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,$B109,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I109=0,0,ROUND(IPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,COUNTIF($I$27:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49269},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,1,$R108,$D109)*-1,0),ROUND(PPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,$B109,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I109=0,0,ROUND(PPMT(VLOOKUP($C109,Rate_table,2,TRUE)/12,COUNTIF($I$27:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96211},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),SUM(E109:H109,J109:K109),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),D109-F109-J109,\"\")","v":39318781},null,null,330]
[7,{"$f":"ROWS($B$27:B110)","v":84},{"$f":"IF(AND(ValuesEntered,R109>0),IF(AND(ISNUMBER(O109),R109>0),EDATE(C109,1),\"\"),\"\")","v":"2024-03-01"},39318781,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C110)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,1,$R109,$D110)*-1,0),ROUND(IPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,$B110,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I110=0,0,ROUND(IPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,COUNTIF($I$27:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49148},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,1,$R109,$D110)*-1,0),ROUND(PPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,$B110,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I110=0,0,ROUND(PPMT(VLOOKUP($C110,Rate_table,2,TRUE)/12,COUNTIF($I$27:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96332},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),SUM(E110:H110,J110:K110),\"\")","v":145480},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),D110-F110-J110,\"\")","v":39222449},null,null,329]
[7,{"$f":"ROWS($B$27:B111)","v":85},{"$f":"IF(AND(ValuesEntered,R110>0),IF(AND(ISNUMBER(O110),R110>0),EDATE(C110,1),\"\"),\"\")","v":"2024-04-01"},39222449,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C111)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,1,$R110,$D111)*-1,0),ROUND(IPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,$B111,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I111=0,0,ROUND(IPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,COUNTIF($I$27:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":63149},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,1,$R110,$D111)*-1,0),ROUND(PPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,$B111,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I111=0,0,ROUND(PPMT(VLOOKUP($C111,Rate_table,2,TRUE)/12,COUNTIF($I$27:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":291333},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),SUM(E111:H111,J111:K111),\"\")","v":354482},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),D111-F111-J111,\"\")","v":38931116},null,null,328]
[7,{"$f":"ROWS($B$27:B112)","v":86},{"$f":"IF(AND(ValuesEntered,R111>0),IF(AND(ISNUMBER(O111),R111>0),EDATE(C111,1),\"\"),\"\")","v":"2024-05-01"},38931116,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C112)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,1,$R111,$D112)*-1,0),ROUND(IPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,$B112,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I112=0,0,ROUND(IPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,COUNTIF($I$27:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48664},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,1,$R111,$D112)*-1,0),ROUND(PPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,$B112,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I112=0,0,ROUND(PPMT(VLOOKUP($C112,Rate_table,2,TRUE)/12,COUNTIF($I$27:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96092},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),SUM(E112:H112,J112:K112),\"\")","v":144756},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),D112-F112-J112,\"\")","v":38835024},null,null,327]
[7,{"$f":"ROWS($B$27:B113)","v":87},{"$f":"IF(AND(ValuesEntered,R112>0),IF(AND(ISNUMBER(O112),R112>0),EDATE(C112,1),\"\"),\"\")","v":"2024-06-01"},38835024,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C113)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,1,$R112,$D113)*-1,0),ROUND(IPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,$B113,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I113=0,0,ROUND(IPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,COUNTIF($I$27:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48544},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,1,$R112,$D113)*-1,0),ROUND(PPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,$B113,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I113=0,0,ROUND(PPMT(VLOOKUP($C113,Rate_table,2,TRUE)/12,COUNTIF($I$27:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96212},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),SUM(E113:H113,J113:K113),\"\")","v":144756},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),D113-F113-J113,\"\")","v":38738812},null,null,326]
[7,{"$f":"ROWS($B$27:B114)","v":88},{"$f":"IF(AND(ValuesEntered,R113>0),IF(AND(ISNUMBER(O113),R113>0),EDATE(C113,1),\"\"),\"\")","v":"2024-07-01"},38738812,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C114)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,1,$R113,$D114)*-1,0),ROUND(IPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,$B114,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I114=0,0,ROUND(IPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,COUNTIF($I$27:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62302},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,1,$R113,$D114)*-1,0),ROUND(PPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,$B114,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I114=0,0,ROUND(PPMT(VLOOKUP($C114,Rate_table,2,TRUE)/12,COUNTIF($I$27:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":291457},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),SUM(E114:H114,J114:K114),\"\")","v":353759},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),D114-F114-J114,\"\")","v":38447355},null,null,325]
[7,{"$f":"ROWS($B$27:B115)","v":89},{"$f":"IF(AND(ValuesEntered,R114>0),IF(AND(ISNUMBER(O114),R114>0),EDATE(C114,1),\"\"),\"\")","v":"2024-08-01"},38447355,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C115)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,1,$R114,$D115)*-1,0),ROUND(IPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,$B115,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I115=0,0,ROUND(IPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,COUNTIF($I$27:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48059},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,1,$R114,$D115)*-1,0),ROUND(PPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,$B115,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I115=0,0,ROUND(PPMT(VLOOKUP($C115,Rate_table,2,TRUE)/12,COUNTIF($I$27:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95965},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),SUM(E115:H115,J115:K115),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),D115-F115-J115,\"\")","v":38351390},null,null,324]
[7,{"$f":"ROWS($B$27:B116)","v":90},{"$f":"IF(AND(ValuesEntered,R115>0),IF(AND(ISNUMBER(O115),R115>0),EDATE(C115,1),\"\"),\"\")","v":"2024-09-01"},38351390,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C116)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,1,$R115,$D116)*-1,0),ROUND(IPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,$B116,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I116=0,0,ROUND(IPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,COUNTIF($I$27:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47939},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,1,$R115,$D116)*-1,0),ROUND(PPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,$B116,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I116=0,0,ROUND(PPMT(VLOOKUP($C116,Rate_table,2,TRUE)/12,COUNTIF($I$27:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96085},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),SUM(E116:H116,J116:K116),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),D116-F116-J116,\"\")","v":38255305},null,null,323]
[7,{"$f":"ROWS($B$27:B117)","v":91},{"$f":"IF(AND(ValuesEntered,R116>0),IF(AND(ISNUMBER(O116),R116>0),EDATE(C116,1),\"\"),\"\")","v":"2024-10-01"},38255305,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C117)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,1,$R116,$D117)*-1,0),ROUND(IPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,$B117,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I117=0,0,ROUND(IPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,COUNTIF($I$27:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47819},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,1,$R116,$D117)*-1,0),ROUND(PPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,$B117,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I117=0,0,ROUND(PPMT(VLOOKUP($C117,Rate_table,2,TRUE)/12,COUNTIF($I$27:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96205},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),SUM(E117:H117,J117:K117),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),D117-F117-J117,\"\")","v":38159100},null,null,322]
[7,{"$f":"ROWS($B$27:B118)","v":92},{"$f":"IF(AND(ValuesEntered,R117>0),IF(AND(ISNUMBER(O117),R117>0),EDATE(C117,1),\"\"),\"\")","v":"2024-11-01"},38159100,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C118)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,1,$R117,$D118)*-1,0),ROUND(IPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,$B118,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I118=0,0,ROUND(IPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,COUNTIF($I$27:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47699},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,1,$R117,$D118)*-1,0),ROUND(PPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,$B118,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I118=0,0,ROUND(PPMT(VLOOKUP($C118,Rate_table,2,TRUE)/12,COUNTIF($I$27:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96326},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),SUM(E118:H118,J118:K118),\"\")","v":144025},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),D118-F118-J118,\"\")","v":38062774},null,null,321]
[7,{"$f":"ROWS($B$27:B119)","v":93},{"$f":"IF(AND(ValuesEntered,R118>0),IF(AND(ISNUMBER(O118),R118>0),EDATE(C118,1),\"\"),\"\")","v":"2024-12-01"},38062774,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C119)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,1,$R118,$D119)*-1,0),ROUND(IPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,$B119,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I119=0,0,ROUND(IPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,COUNTIF($I$27:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47578},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,1,$R118,$D119)*-1,0),ROUND(PPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,$B119,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I119=0,0,ROUND(PPMT(VLOOKUP($C119,Rate_table,2,TRUE)/12,COUNTIF($I$27:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96446},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),SUM(E119:H119,J119:K119),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),D119-F119-J119,\"\")","v":37966328},null,null,320]
[8,{"$f":"ROWS($B$27:B120)","v":94},{"$f":"IF(AND(ValuesEntered,R119>0),IF(AND(ISNUMBER(O119),R119>0),EDATE(C119,1),\"\"),\"\")","v":"2025-01-01"},37966328,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C120)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,1,$R119,$D120)*-1,0),ROUND(IPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,$B120,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I120=0,0,ROUND(IPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,COUNTIF($I$27:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47458},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,1,$R119,$D120)*-1,0),ROUND(PPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,$B120,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I120=0,0,ROUND(PPMT(VLOOKUP($C120,Rate_table,2,TRUE)/12,COUNTIF($I$27:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96567},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),SUM(E120:H120,J120:K120),\"\")","v":144025},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),D120-F120-J120,\"\")","v":37869761},null,null,319]
[8,{"$f":"ROWS($B$27:B121)","v":95},{"$f":"IF(AND(ValuesEntered,R120>0),IF(AND(ISNUMBER(O120),R120>0),EDATE(C120,1),\"\"),\"\")","v":"2025-02-01"},37869761,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C121)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,1,$R120,$D121)*-1,0),ROUND(IPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,$B121,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I121=0,0,ROUND(IPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,COUNTIF($I$27:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47337},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,1,$R120,$D121)*-1,0),ROUND(PPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,$B121,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I121=0,0,ROUND(PPMT(VLOOKUP($C121,Rate_table,2,TRUE)/12,COUNTIF($I$27:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96687},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),SUM(E121:H121,J121:K121),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),D121-F121-J121,\"\")","v":37773074},null,null,318]
[8,{"$f":"ROWS($B$27:B122)","v":96},{"$f":"IF(AND(ValuesEntered,R121>0),IF(AND(ISNUMBER(O121),R121>0),EDATE(C121,1),\"\"),\"\")","v":"2025-03-01"},37773074,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C122)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,1,$R121,$D122)*-1,0),ROUND(IPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,$B122,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I122=0,0,ROUND(IPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,COUNTIF($I$27:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47216},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,1,$R121,$D122)*-1,0),ROUND(PPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,$B122,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I122=0,0,ROUND(PPMT(VLOOKUP($C122,Rate_table,2,TRUE)/12,COUNTIF($I$27:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96808},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),SUM(E122:H122,J122:K122),\"\")","v":144024},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),D122-F122-J122,\"\")","v":37676266},null,null,317]
[8,{"$f":"ROWS($B$27:B123)","v":97},{"$f":"IF(AND(ValuesEntered,R122>0),IF(AND(ISNUMBER(O122),R122>0),EDATE(C122,1),\"\"),\"\")","v":"2025-04-01"},37676266,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C123)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,1,$R122,$D123)*-1,0),ROUND(IPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,$B123,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I123=0,0,ROUND(IPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,COUNTIF($I$27:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60729},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,1,$R122,$D123)*-1,0),ROUND(PPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,$B123,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I123=0,0,ROUND(PPMT(VLOOKUP($C123,Rate_table,2,TRUE)/12,COUNTIF($I$27:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":292298},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),SUM(E123:H123,J123:K123),\"\")","v":353027},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),D123-F123-J123,\"\")","v":37383968},null,null,316]
[8,{"$f":"ROWS($B$27:B124)","v":98},{"$f":"IF(AND(ValuesEntered,R123>0),IF(AND(ISNUMBER(O123),R123>0),EDATE(C123,1),\"\"),\"\")","v":"2025-05-01"},37383968,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C124)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,1,$R123,$D124)*-1,0),ROUND(IPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,$B124,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I124=0,0,ROUND(IPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,COUNTIF($I$27:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46730},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,1,$R123,$D124)*-1,0),ROUND(PPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,$B124,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I124=0,0,ROUND(PPMT(VLOOKUP($C124,Rate_table,2,TRUE)/12,COUNTIF($I$27:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96546},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),SUM(E124:H124,J124:K124),\"\")","v":143276},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),D124-F124-J124,\"\")","v":37287422},null,null,315]
[8,{"$f":"ROWS($B$27:B125)","v":99},{"$f":"IF(AND(ValuesEntered,R124>0),IF(AND(ISNUMBER(O124),R124>0),EDATE(C124,1),\"\"),\"\")","v":"2025-06-01"},37287422,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C125)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,1,$R124,$D125)*-1,0),ROUND(IPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,$B125,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I125=0,0,ROUND(IPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,COUNTIF($I$27:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46609},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,1,$R124,$D125)*-1,0),ROUND(PPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,$B125,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I125=0,0,ROUND(PPMT(VLOOKUP($C125,Rate_table,2,TRUE)/12,COUNTIF($I$27:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96667},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),SUM(E125:H125,J125:K125),\"\")","v":143276},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),D125-F125-J125,\"\")","v":37190755},null,null,314]
[8,{"$f":"ROWS($B$27:B126)","v":100},{"$f":"IF(AND(ValuesEntered,R125>0),IF(AND(ISNUMBER(O125),R125>0),EDATE(C125,1),\"\"),\"\")","v":"2025-07-01"},37190755,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C126)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,1,$R125,$D126)*-1,0),ROUND(IPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,$B126,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I126=0,0,ROUND(IPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,COUNTIF($I$27:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59878},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,1,$R125,$D126)*-1,0),ROUND(PPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,$B126,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I126=0,0,ROUND(PPMT(VLOOKUP($C126,Rate_table,2,TRUE)/12,COUNTIF($I$27:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":292400},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),SUM(E126:H126,J126:K126),\"\")","v":352278},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),D126-F126-J126,\"\")","v":36898355},null,null,313]
[8,{"$f":"ROWS($B$27:B127)","v":101},{"$f":"IF(AND(ValuesEntered,R126>0),IF(AND(ISNUMBER(O126),R126>0),EDATE(C126,1),\"\"),\"\")","v":"2025-08-01"},36898355,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C127)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,1,$R126,$D127)*-1,0),ROUND(IPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,$B127,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I127=0,0,ROUND(IPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,COUNTIF($I$27:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46123},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,1,$R126,$D127)*-1,0),ROUND(PPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,$B127,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I127=0,0,ROUND(PPMT(VLOOKUP($C127,Rate_table,2,TRUE)/12,COUNTIF($I$27:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96397},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),SUM(E127:H127,J127:K127),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),D127-F127-J127,\"\")","v":36801958},null,null,312]
[8,{"$f":"ROWS($B$27:B128)","v":102},{"$f":"IF(AND(ValuesEntered,R127>0),IF(AND(ISNUMBER(O127),R127>0),EDATE(C127,1),\"\"),\"\")","v":"2025-09-01"},36801958,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C128)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,1,$R127,$D128)*-1,0),ROUND(IPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,$B128,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I128=0,0,ROUND(IPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,COUNTIF($I$27:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46002},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,1,$R127,$D128)*-1,0),ROUND(PPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,$B128,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I128=0,0,ROUND(PPMT(VLOOKUP($C128,Rate_table,2,TRUE)/12,COUNTIF($I$27:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96518},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),SUM(E128:H128,J128:K128),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),D128-F128-J128,\"\")","v":36705440},null,null,311]
[8,{"$f":"ROWS($B$27:B129)","v":103},{"$f":"IF(AND(ValuesEntered,R128>0),IF(AND(ISNUMBER(O128),R128>0),EDATE(C128,1),\"\"),\"\")","v":"2025-10-01"},36705440,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C129)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,1,$R128,$D129)*-1,0),ROUND(IPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,$B129,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I129=0,0,ROUND(IPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,COUNTIF($I$27:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45882},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,1,$R128,$D129)*-1,0),ROUND(PPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,$B129,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I129=0,0,ROUND(PPMT(VLOOKUP($C129,Rate_table,2,TRUE)/12,COUNTIF($I$27:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96638},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),SUM(E129:H129,J129:K129),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),D129-F129-J129,\"\")","v":36608802},null,null,310]
[8,{"$f":"ROWS($B$27:B130)","v":104},{"$f":"IF(AND(ValuesEntered,R129>0),IF(AND(ISNUMBER(O129),R129>0),EDATE(C129,1),\"\"),\"\")","v":"2025-11-01"},36608802,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C130)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,1,$R129,$D130)*-1,0),ROUND(IPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,$B130,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I130=0,0,ROUND(IPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,COUNTIF($I$27:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45761},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,1,$R129,$D130)*-1,0),ROUND(PPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,$B130,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I130=0,0,ROUND(PPMT(VLOOKUP($C130,Rate_table,2,TRUE)/12,COUNTIF($I$27:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96759},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),SUM(E130:H130,J130:K130),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),D130-F130-J130,\"\")","v":36512043},null,null,309]
[8,{"$f":"ROWS($B$27:B131)","v":105},{"$f":"IF(AND(ValuesEntered,R130>0),IF(AND(ISNUMBER(O130),R130>0),EDATE(C130,1),\"\"),\"\")","v":"2025-12-01"},36512043,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C131)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,1,$R130,$D131)*-1,0),ROUND(IPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,$B131,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I131=0,0,ROUND(IPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,COUNTIF($I$27:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45640},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,1,$R130,$D131)*-1,0),ROUND(PPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,$B131,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I131=0,0,ROUND(PPMT(VLOOKUP($C131,Rate_table,2,TRUE)/12,COUNTIF($I$27:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96880},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),SUM(E131:H131,J131:K131),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),D131-F131-J131,\"\")","v":36415163},null,null,308]
[9,{"$f":"ROWS($B$27:B132)","v":106},{"$f":"IF(AND(ValuesEntered,R131>0),IF(AND(ISNUMBER(O131),R131>0),EDATE(C131,1),\"\"),\"\")","v":"2026-01-01"},36415163,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C132)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,1,$R131,$D132)*-1,0),ROUND(IPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,$B132,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I132=0,0,ROUND(IPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,COUNTIF($I$27:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45519},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,1,$R131,$D132)*-1,0),ROUND(PPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,$B132,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I132=0,0,ROUND(PPMT(VLOOKUP($C132,Rate_table,2,TRUE)/12,COUNTIF($I$27:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97001},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),SUM(E132:H132,J132:K132),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),D132-F132-J132,\"\")","v":36318162},null,null,307]
[9,{"$f":"ROWS($B$27:B133)","v":107},{"$f":"IF(AND(ValuesEntered,R132>0),IF(AND(ISNUMBER(O132),R132>0),EDATE(C132,1),\"\"),\"\")","v":"2026-02-01"},36318162,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C133)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,1,$R132,$D133)*-1,0),ROUND(IPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,$B133,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I133=0,0,ROUND(IPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,COUNTIF($I$27:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45398},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,1,$R132,$D133)*-1,0),ROUND(PPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,$B133,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I133=0,0,ROUND(PPMT(VLOOKUP($C133,Rate_table,2,TRUE)/12,COUNTIF($I$27:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97123},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),SUM(E133:H133,J133:K133),\"\")","v":142521},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),D133-F133-J133,\"\")","v":36221039},null,null,306]
[9,{"$f":"ROWS($B$27:B134)","v":108},{"$f":"IF(AND(ValuesEntered,R133>0),IF(AND(ISNUMBER(O133),R133>0),EDATE(C133,1),\"\"),\"\")","v":"2026-03-01"},36221039,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C134)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,1,$R133,$D134)*-1,0),ROUND(IPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,$B134,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I134=0,0,ROUND(IPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,COUNTIF($I$27:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45276},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,1,$R133,$D134)*-1,0),ROUND(PPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,$B134,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I134=0,0,ROUND(PPMT(VLOOKUP($C134,Rate_table,2,TRUE)/12,COUNTIF($I$27:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97244},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),SUM(E134:H134,J134:K134),\"\")","v":142520},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),D134-F134-J134,\"\")","v":36123795},null,null,305]
[9,{"$f":"ROWS($B$27:B135)","v":109},{"$f":"IF(AND(ValuesEntered,R134>0),IF(AND(ISNUMBER(O134),R134>0),EDATE(C134,1),\"\"),\"\")","v":"2026-04-01"},36123795,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C135)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,1,$R134,$D135)*-1,0),ROUND(IPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,$B135,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I135=0,0,ROUND(IPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,COUNTIF($I$27:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58300},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,1,$R134,$D135)*-1,0),ROUND(PPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,$B135,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I135=0,0,ROUND(PPMT(VLOOKUP($C135,Rate_table,2,TRUE)/12,COUNTIF($I$27:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":293223},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),SUM(E135:H135,J135:K135),\"\")","v":351523},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),D135-F135-J135,\"\")","v":35830572},null,null,304]
[9,{"$f":"ROWS($B$27:B136)","v":110},{"$f":"IF(AND(ValuesEntered,R135>0),IF(AND(ISNUMBER(O135),R135>0),EDATE(C135,1),\"\"),\"\")","v":"2026-05-01"},35830572,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C136)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,1,$R135,$D136)*-1,0),ROUND(IPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,$B136,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I136=0,0,ROUND(IPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,COUNTIF($I$27:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44788},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,1,$R135,$D136)*-1,0),ROUND(PPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,$B136,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I136=0,0,ROUND(PPMT(VLOOKUP($C136,Rate_table,2,TRUE)/12,COUNTIF($I$27:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96957},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),SUM(E136:H136,J136:K136),\"\")","v":141745},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),D136-F136-J136,\"\")","v":35733615},null,null,303]
[9,{"$f":"ROWS($B$27:B137)","v":111},{"$f":"IF(AND(ValuesEntered,R136>0),IF(AND(ISNUMBER(O136),R136>0),EDATE(C136,1),\"\"),\"\")","v":"2026-06-01"},35733615,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C137)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,1,$R136,$D137)*-1,0),ROUND(IPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,$B137,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I137=0,0,ROUND(IPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,COUNTIF($I$27:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44667},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,1,$R136,$D137)*-1,0),ROUND(PPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,$B137,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I137=0,0,ROUND(PPMT(VLOOKUP($C137,Rate_table,2,TRUE)/12,COUNTIF($I$27:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97078},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),SUM(E137:H137,J137:K137),\"\")","v":141745},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),D137-F137-J137,\"\")","v":35636537},null,null,302]
[9,{"$f":"ROWS($B$27:B138)","v":112},{"$f":"IF(AND(ValuesEntered,R137>0),IF(AND(ISNUMBER(O137),R137>0),EDATE(C137,1),\"\"),\"\")","v":"2026-07-01"},35636537,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C138)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,1,$R137,$D138)*-1,0),ROUND(IPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,$B138,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I138=0,0,ROUND(IPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,COUNTIF($I$27:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57446},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,1,$R137,$D138)*-1,0),ROUND(PPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,$B138,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I138=0,0,ROUND(PPMT(VLOOKUP($C138,Rate_table,2,TRUE)/12,COUNTIF($I$27:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":293302},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),SUM(E138:H138,J138:K138),\"\")","v":350748},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),D138-F138-J138,\"\")","v":35343235},null,null,301]
[9,{"$f":"ROWS($B$27:B139)","v":113},{"$f":"IF(AND(ValuesEntered,R138>0),IF(AND(ISNUMBER(O138),R138>0),EDATE(C138,1),\"\"),\"\")","v":"2026-08-01"},35343235,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C139)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,1,$R138,$D139)*-1,0),ROUND(IPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,$B139,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I139=0,0,ROUND(IPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,COUNTIF($I$27:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44179},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,1,$R138,$D139)*-1,0),ROUND(PPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,$B139,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I139=0,0,ROUND(PPMT(VLOOKUP($C139,Rate_table,2,TRUE)/12,COUNTIF($I$27:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96784},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),SUM(E139:H139,J139:K139),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),D139-F139-J139,\"\")","v":35246451},null,null,300]
[9,{"$f":"ROWS($B$27:B140)","v":114},{"$f":"IF(AND(ValuesEntered,R139>0),IF(AND(ISNUMBER(O139),R139>0),EDATE(C139,1),\"\"),\"\")","v":"2026-09-01"},35246451,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C140)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,1,$R139,$D140)*-1,0),ROUND(IPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,$B140,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I140=0,0,ROUND(IPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,COUNTIF($I$27:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44058},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,1,$R139,$D140)*-1,0),ROUND(PPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,$B140,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I140=0,0,ROUND(PPMT(VLOOKUP($C140,Rate_table,2,TRUE)/12,COUNTIF($I$27:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96905},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),SUM(E140:H140,J140:K140),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),D140-F140-J140,\"\")","v":35149546},null,null,299]
[9,{"$f":"ROWS($B$27:B141)","v":115},{"$f":"IF(AND(ValuesEntered,R140>0),IF(AND(ISNUMBER(O140),R140>0),EDATE(C140,1),\"\"),\"\")","v":"2026-10-01"},35149546,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C141)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,1,$R140,$D141)*-1,0),ROUND(IPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,$B141,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I141=0,0,ROUND(IPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,COUNTIF($I$27:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43937},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,1,$R140,$D141)*-1,0),ROUND(PPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,$B141,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I141=0,0,ROUND(PPMT(VLOOKUP($C141,Rate_table,2,TRUE)/12,COUNTIF($I$27:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97026},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),SUM(E141:H141,J141:K141),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),D141-F141-J141,\"\")","v":35052520},null,null,298]
[9,{"$f":"ROWS($B$27:B142)","v":116},{"$f":"IF(AND(ValuesEntered,R141>0),IF(AND(ISNUMBER(O141),R141>0),EDATE(C141,1),\"\"),\"\")","v":"2026-11-01"},35052520,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C142)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,1,$R141,$D142)*-1,0),ROUND(IPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,$B142,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I142=0,0,ROUND(IPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,COUNTIF($I$27:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43816},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,1,$R141,$D142)*-1,0),ROUND(PPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,$B142,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I142=0,0,ROUND(PPMT(VLOOKUP($C142,Rate_table,2,TRUE)/12,COUNTIF($I$27:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97148},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),SUM(E142:H142,J142:K142),\"\")","v":140964},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),D142-F142-J142,\"\")","v":34955372},null,null,297]
[9,{"$f":"ROWS($B$27:B143)","v":117},{"$f":"IF(AND(ValuesEntered,R142>0),IF(AND(ISNUMBER(O142),R142>0),EDATE(C142,1),\"\"),\"\")","v":"2026-12-01"},34955372,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C143)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,1,$R142,$D143)*-1,0),ROUND(IPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,$B143,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I143=0,0,ROUND(IPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,COUNTIF($I$27:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43694},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,1,$R142,$D143)*-1,0),ROUND(PPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,$B143,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I143=0,0,ROUND(PPMT(VLOOKUP($C143,Rate_table,2,TRUE)/12,COUNTIF($I$27:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97269},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),SUM(E143:H143,J143:K143),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),D143-F143-J143,\"\")","v":34858103},null,null,296]
[10,{"$f":"ROWS($B$27:B144)","v":118},{"$f":"IF(AND(ValuesEntered,R143>0),IF(AND(ISNUMBER(O143),R143>0),EDATE(C143,1),\"\"),\"\")","v":"2027-01-01"},34858103,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C144)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,1,$R143,$D144)*-1,0),ROUND(IPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,$B144,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I144=0,0,ROUND(IPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,COUNTIF($I$27:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43573},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,1,$R143,$D144)*-1,0),ROUND(PPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,$B144,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I144=0,0,ROUND(PPMT(VLOOKUP($C144,Rate_table,2,TRUE)/12,COUNTIF($I$27:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97391},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),SUM(E144:H144,J144:K144),\"\")","v":140964},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),D144-F144-J144,\"\")","v":34760712},null,null,295]
[10,{"$f":"ROWS($B$27:B145)","v":119},{"$f":"IF(AND(ValuesEntered,R144>0),IF(AND(ISNUMBER(O144),R144>0),EDATE(C144,1),\"\"),\"\")","v":"2027-02-01"},34760712,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C145)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,1,$R144,$D145)*-1,0),ROUND(IPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,$B145,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I145=0,0,ROUND(IPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,COUNTIF($I$27:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43451},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,1,$R144,$D145)*-1,0),ROUND(PPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,$B145,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I145=0,0,ROUND(PPMT(VLOOKUP($C145,Rate_table,2,TRUE)/12,COUNTIF($I$27:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97512},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),SUM(E145:H145,J145:K145),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),D145-F145-J145,\"\")","v":34663200},null,null,294]
[10,{"$f":"ROWS($B$27:B146)","v":120},{"$f":"IF(AND(ValuesEntered,R145>0),IF(AND(ISNUMBER(O145),R145>0),EDATE(C145,1),\"\"),\"\")","v":"2027-03-01"},34663200,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C146)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,1,$R145,$D146)*-1,0),ROUND(IPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,$B146,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I146=0,0,ROUND(IPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,COUNTIF($I$27:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43329},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,1,$R145,$D146)*-1,0),ROUND(PPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,$B146,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I146=0,0,ROUND(PPMT(VLOOKUP($C146,Rate_table,2,TRUE)/12,COUNTIF($I$27:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97634},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),SUM(E146:H146,J146:K146),\"\")","v":140963},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),D146-F146-J146,\"\")","v":34565566},null,null,293]
[10,{"$f":"ROWS($B$27:B147)","v":121},{"$f":"IF(AND(ValuesEntered,R146>0),IF(AND(ISNUMBER(O146),R146>0),EDATE(C146,1),\"\"),\"\")","v":"2027-04-01"},34565566,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C147)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,1,$R146,$D147)*-1,0),ROUND(IPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,$B147,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I147=0,0,ROUND(IPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,COUNTIF($I$27:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55862},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,1,$R146,$D147)*-1,0),ROUND(PPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,$B147,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I147=0,0,ROUND(PPMT(VLOOKUP($C147,Rate_table,2,TRUE)/12,COUNTIF($I$27:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294103},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),SUM(E147:H147,J147:K147),\"\")","v":349965},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),D147-F147-J147,\"\")","v":34271463},null,null,292]
[10,{"$f":"ROWS($B$27:B148)","v":122},{"$f":"IF(AND(ValuesEntered,R147>0),IF(AND(ISNUMBER(O147),R147>0),EDATE(C147,1),\"\"),\"\")","v":"2027-05-01"},34271463,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C148)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,1,$R147,$D148)*-1,0),ROUND(IPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,$B148,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I148=0,0,ROUND(IPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,COUNTIF($I$27:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42839},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,1,$R147,$D148)*-1,0),ROUND(PPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,$B148,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I148=0,0,ROUND(PPMT(VLOOKUP($C148,Rate_table,2,TRUE)/12,COUNTIF($I$27:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97321},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),SUM(E148:H148,J148:K148),\"\")","v":140160},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),D148-F148-J148,\"\")","v":34174142},null,null,291]
[10,{"$f":"ROWS($B$27:B149)","v":123},{"$f":"IF(AND(ValuesEntered,R148>0),IF(AND(ISNUMBER(O148),R148>0),EDATE(C148,1),\"\"),\"\")","v":"2027-06-01"},34174142,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C149)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,1,$R148,$D149)*-1,0),ROUND(IPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,$B149,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I149=0,0,ROUND(IPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,COUNTIF($I$27:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42718},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,1,$R148,$D149)*-1,0),ROUND(PPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,$B149,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I149=0,0,ROUND(PPMT(VLOOKUP($C149,Rate_table,2,TRUE)/12,COUNTIF($I$27:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97443},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),SUM(E149:H149,J149:K149),\"\")","v":140161},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),D149-F149-J149,\"\")","v":34076699},null,null,290]
[10,{"$f":"ROWS($B$27:B150)","v":124},{"$f":"IF(AND(ValuesEntered,R149>0),IF(AND(ISNUMBER(O149),R149>0),EDATE(C149,1),\"\"),\"\")","v":"2027-07-01"},34076699,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C150)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,1,$R149,$D150)*-1,0),ROUND(IPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,$B150,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I150=0,0,ROUND(IPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,COUNTIF($I$27:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55006},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,1,$R149,$D150)*-1,0),ROUND(PPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,$B150,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I150=0,0,ROUND(PPMT(VLOOKUP($C150,Rate_table,2,TRUE)/12,COUNTIF($I$27:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294157},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),SUM(E150:H150,J150:K150),\"\")","v":349163},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),D150-F150-J150,\"\")","v":33782542},null,null,289]
[10,{"$f":"ROWS($B$27:B151)","v":125},{"$f":"IF(AND(ValuesEntered,R150>0),IF(AND(ISNUMBER(O150),R150>0),EDATE(C150,1),\"\"),\"\")","v":"2027-08-01"},33782542,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C151)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,1,$R150,$D151)*-1,0),ROUND(IPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,$B151,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I151=0,0,ROUND(IPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,COUNTIF($I$27:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42228},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,1,$R150,$D151)*-1,0),ROUND(PPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,$B151,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I151=0,0,ROUND(PPMT(VLOOKUP($C151,Rate_table,2,TRUE)/12,COUNTIF($I$27:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97121},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),SUM(E151:H151,J151:K151),\"\")","v":139349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),D151-F151-J151,\"\")","v":33685421},null,null,288]
[10,{"$f":"ROWS($B$27:B152)","v":126},{"$f":"IF(AND(ValuesEntered,R151>0),IF(AND(ISNUMBER(O151),R151>0),EDATE(C151,1),\"\"),\"\")","v":"2027-09-01"},33685421,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C152)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,1,$R151,$D152)*-1,0),ROUND(IPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,$B152,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I152=0,0,ROUND(IPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,COUNTIF($I$27:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42107},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,1,$R151,$D152)*-1,0),ROUND(PPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,$B152,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I152=0,0,ROUND(PPMT(VLOOKUP($C152,Rate_table,2,TRUE)/12,COUNTIF($I$27:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97243},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),SUM(E152:H152,J152:K152),\"\")","v":139350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),D152-F152-J152,\"\")","v":33588178},null,null,287]
[10,{"$f":"ROWS($B$27:B153)","v":127},{"$f":"IF(AND(ValuesEntered,R152>0),IF(AND(ISNUMBER(O152),R152>0),EDATE(C152,1),\"\"),\"\")","v":"2027-10-01"},33588178,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C153)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,1,$R152,$D153)*-1,0),ROUND(IPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,$B153,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I153=0,0,ROUND(IPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,COUNTIF($I$27:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41985},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,1,$R152,$D153)*-1,0),ROUND(PPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,$B153,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I153=0,0,ROUND(PPMT(VLOOKUP($C153,Rate_table,2,TRUE)/12,COUNTIF($I$27:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97364},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),SUM(E153:H153,J153:K153),\"\")","v":139349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),D153-F153-J153,\"\")","v":33490814},null,null,286]
[10,{"$f":"ROWS($B$27:B154)","v":128},{"$f":"IF(AND(ValuesEntered,R153>0),IF(AND(ISNUMBER(O153),R153>0),EDATE(C153,1),\"\"),\"\")","v":"2027-11-01"},33490814,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C154)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,1,$R153,$D154)*-1,0),ROUND(IPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,$B154,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I154=0,0,ROUND(IPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,COUNTIF($I$27:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41864},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,1,$R153,$D154)*-1,0),ROUND(PPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,$B154,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I154=0,0,ROUND(PPMT(VLOOKUP($C154,Rate_table,2,TRUE)/12,COUNTIF($I$27:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97486},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),SUM(E154:H154,J154:K154),\"\")","v":139350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),D154-F154-J154,\"\")","v":33393328},null,null,285]
[10,{"$f":"ROWS($B$27:B155)","v":129},{"$f":"IF(AND(ValuesEntered,R154>0),IF(AND(ISNUMBER(O154),R154>0),EDATE(C154,1),\"\"),\"\")","v":"2027-12-01"},33393328,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C155)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,1,$R154,$D155)*-1,0),ROUND(IPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,$B155,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I155=0,0,ROUND(IPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,COUNTIF($I$27:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41742},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,1,$R154,$D155)*-1,0),ROUND(PPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,$B155,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I155=0,0,ROUND(PPMT(VLOOKUP($C155,Rate_table,2,TRUE)/12,COUNTIF($I$27:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97608},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),SUM(E155:H155,J155:K155),\"\")","v":139350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),D155-F155-J155,\"\")","v":33295720},null,null,284]
[{"$f":"ABS(YEAR($C$27)-YEAR(C156))","v":11},{"$f":"ROWS($B$27:B156)","v":130},{"$f":"IF(AND(ValuesEntered,R155>0),IF(AND(ISNUMBER(O155),R155>0),EDATE(C155,1),\"\"),\"\")","v":"2028-01-01"},33295720,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C156)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,1,$R155,$D156)*-1,0),ROUND(IPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,$B156,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I156=0,0,ROUND(IPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,COUNTIF($I$27:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41620},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,1,$R155,$D156)*-1,0),ROUND(PPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,$B156,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I156=0,0,ROUND(PPMT(VLOOKUP($C156,Rate_table,2,TRUE)/12,COUNTIF($I$27:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97730},null,null,{"$f":"IF(ISNUMBER(C156)=FALSE,\"\",IF(AND(D156>$E$15,OR(MONTH(C156)=$E$16,MONTH(C156)=$E$17,MONTH(C156)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),SUM(E156:H156,J156:K156),\"\")","v":139350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),D156-F156-J156,\"\")","v":33197990},null,null,{"$f":"IF(AND($J156>0,$E$19=\"時間短縮\"),Remain_Month,$R155-1)","v":283}]
[11,{"$f":"ROWS($B$27:B157)","v":131},{"$f":"IF(AND(ValuesEntered,R156>0),IF(AND(ISNUMBER(O156),R156>0),EDATE(C156,1),\"\"),\"\")","v":"2028-02-01"},{"$f":"IF(C157=\"\",0,O156)","v":33197990},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C157)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,1,$R156,$D157)*-1,0),ROUND(IPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,$B157,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I157=0,0,ROUND(IPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,COUNTIF($I$27:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41497},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,1,$R156,$D157)*-1,0),ROUND(PPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,$B157,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I157=0,0,ROUND(PPMT(VLOOKUP($C157,Rate_table,2,TRUE)/12,COUNTIF($I$27:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97852},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),SUM(E157:H157,J157:K157),\"\")","v":139349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),D157-F157-J157,\"\")","v":33100138},null,null,282]
[11,{"$f":"ROWS($B$27:B158)","v":132},{"$f":"IF(AND(ValuesEntered,R157>0),IF(AND(ISNUMBER(O157),R157>0),EDATE(C157,1),\"\"),\"\")","v":"2028-03-01"},33100138,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C158)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,1,$R157,$D158)*-1,0),ROUND(IPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,$B158,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I158=0,0,ROUND(IPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,COUNTIF($I$27:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41375},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,1,$R157,$D158)*-1,0),ROUND(PPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,$B158,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I158=0,0,ROUND(PPMT(VLOOKUP($C158,Rate_table,2,TRUE)/12,COUNTIF($I$27:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97974},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),SUM(E158:H158,J158:K158),\"\")","v":139349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),D158-F158-J158,\"\")","v":33002164},null,null,281]
[11,{"$f":"ROWS($B$27:B159)","v":133},{"$f":"IF(AND(ValuesEntered,R158>0),IF(AND(ISNUMBER(O158),R158>0),EDATE(C158,1),\"\"),\"\")","v":"2028-04-01"},33002164,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C159)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,1,$R158,$D159)*-1,0),ROUND(IPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,$B159,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I159=0,0,ROUND(IPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,COUNTIF($I$27:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53417},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,1,$R158,$D159)*-1,0),ROUND(PPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,$B159,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I159=0,0,ROUND(PPMT(VLOOKUP($C159,Rate_table,2,TRUE)/12,COUNTIF($I$27:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294936},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),SUM(E159:H159,J159:K159),\"\")","v":348353},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),D159-F159-J159,\"\")","v":32707228},null,null,280]
[11,{"$f":"ROWS($B$27:B160)","v":134},{"$f":"IF(AND(ValuesEntered,R159>0),IF(AND(ISNUMBER(O159),R159>0),EDATE(C159,1),\"\"),\"\")","v":"2028-05-01"},32707228,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C160)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,1,$R159,$D160)*-1,0),ROUND(IPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,$B160,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I160=0,0,ROUND(IPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,COUNTIF($I$27:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40884},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,1,$R159,$D160)*-1,0),ROUND(PPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,$B160,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I160=0,0,ROUND(PPMT(VLOOKUP($C160,Rate_table,2,TRUE)/12,COUNTIF($I$27:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97632},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),SUM(E160:H160,J160:K160),\"\")","v":138516},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),D160-F160-J160,\"\")","v":32609596},null,null,279]
[11,{"$f":"ROWS($B$27:B161)","v":135},{"$f":"IF(AND(ValuesEntered,R160>0),IF(AND(ISNUMBER(O160),R160>0),EDATE(C160,1),\"\"),\"\")","v":"2028-06-01"},32609596,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C161)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,1,$R160,$D161)*-1,0),ROUND(IPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,$B161,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I161=0,0,ROUND(IPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,COUNTIF($I$27:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40762},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,1,$R160,$D161)*-1,0),ROUND(PPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,$B161,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I161=0,0,ROUND(PPMT(VLOOKUP($C161,Rate_table,2,TRUE)/12,COUNTIF($I$27:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97754},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),SUM(E161:H161,J161:K161),\"\")","v":138516},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),D161-F161-J161,\"\")","v":32511842},null,null,278]
[11,{"$f":"ROWS($B$27:B162)","v":136},{"$f":"IF(AND(ValuesEntered,R161>0),IF(AND(ISNUMBER(O161),R161>0),EDATE(C161,1),\"\"),\"\")","v":"2028-07-01"},32511842,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C162)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,1,$R161,$D162)*-1,0),ROUND(IPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,$B162,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I162=0,0,ROUND(IPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,COUNTIF($I$27:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":52558},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,1,$R161,$D162)*-1,0),ROUND(PPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,$B162,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I162=0,0,ROUND(PPMT(VLOOKUP($C162,Rate_table,2,TRUE)/12,COUNTIF($I$27:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294961},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),SUM(E162:H162,J162:K162),\"\")","v":347519},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),D162-F162-J162,\"\")","v":32216881},null,null,277]
[11,{"$f":"ROWS($B$27:B163)","v":137},{"$f":"IF(AND(ValuesEntered,R162>0),IF(AND(ISNUMBER(O162),R162>0),EDATE(C162,1),\"\"),\"\")","v":"2028-08-01"},32216881,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C163)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,1,$R162,$D163)*-1,0),ROUND(IPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,$B163,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I163=0,0,ROUND(IPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,COUNTIF($I$27:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40271},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,1,$R162,$D163)*-1,0),ROUND(PPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,$B163,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I163=0,0,ROUND(PPMT(VLOOKUP($C163,Rate_table,2,TRUE)/12,COUNTIF($I$27:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97403},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),SUM(E163:H163,J163:K163),\"\")","v":137674},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),D163-F163-J163,\"\")","v":32119478},null,null,276]
[11,{"$f":"ROWS($B$27:B164)","v":138},{"$f":"IF(AND(ValuesEntered,R163>0),IF(AND(ISNUMBER(O163),R163>0),EDATE(C163,1),\"\"),\"\")","v":"2028-09-01"},32119478,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C164)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,1,$R163,$D164)*-1,0),ROUND(IPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,$B164,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I164=0,0,ROUND(IPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,COUNTIF($I$27:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40149},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,1,$R163,$D164)*-1,0),ROUND(PPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,$B164,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I164=0,0,ROUND(PPMT(VLOOKUP($C164,Rate_table,2,TRUE)/12,COUNTIF($I$27:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97524},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),SUM(E164:H164,J164:K164),\"\")","v":137673},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),D164-F164-J164,\"\")","v":32021954},null,null,275]
[11,{"$f":"ROWS($B$27:B165)","v":139},{"$f":"IF(AND(ValuesEntered,R164>0),IF(AND(ISNUMBER(O164),R164>0),EDATE(C164,1),\"\"),\"\")","v":"2028-10-01"},32021954,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C165)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,1,$R164,$D165)*-1,0),ROUND(IPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,$B165,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I165=0,0,ROUND(IPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,COUNTIF($I$27:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40027},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,1,$R164,$D165)*-1,0),ROUND(PPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,$B165,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I165=0,0,ROUND(PPMT(VLOOKUP($C165,Rate_table,2,TRUE)/12,COUNTIF($I$27:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97646},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),SUM(E165:H165,J165:K165),\"\")","v":137673},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),D165-F165-J165,\"\")","v":31924308},null,null,274]
[11,{"$f":"ROWS($B$27:B166)","v":140},{"$f":"IF(AND(ValuesEntered,R165>0),IF(AND(ISNUMBER(O165),R165>0),EDATE(C165,1),\"\"),\"\")","v":"2028-11-01"},31924308,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C166)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,1,$R165,$D166)*-1,0),ROUND(IPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,$B166,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I166=0,0,ROUND(IPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,COUNTIF($I$27:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39905},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,1,$R165,$D166)*-1,0),ROUND(PPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,$B166,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I166=0,0,ROUND(PPMT(VLOOKUP($C166,Rate_table,2,TRUE)/12,COUNTIF($I$27:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97768},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),SUM(E166:H166,J166:K166),\"\")","v":137673},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),D166-F166-J166,\"\")","v":31826540},null,null,273]
[11,{"$f":"ROWS($B$27:B167)","v":141},{"$f":"IF(AND(ValuesEntered,R166>0),IF(AND(ISNUMBER(O166),R166>0),EDATE(C166,1),\"\"),\"\")","v":"2028-12-01"},31826540,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C167)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,1,$R166,$D167)*-1,0),ROUND(IPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,$B167,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I167=0,0,ROUND(IPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,COUNTIF($I$27:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39783},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,1,$R166,$D167)*-1,0),ROUND(PPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,$B167,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I167=0,0,ROUND(PPMT(VLOOKUP($C167,Rate_table,2,TRUE)/12,COUNTIF($I$27:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97890},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),SUM(E167:H167,J167:K167),\"\")","v":137673},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),D167-F167-J167,\"\")","v":31728650},null,null,272]
[12,{"$f":"ROWS($B$27:B168)","v":142},{"$f":"IF(AND(ValuesEntered,R167>0),IF(AND(ISNUMBER(O167),R167>0),EDATE(C167,1),\"\"),\"\")","v":"2029-01-01"},31728650,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C168)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,1,$R167,$D168)*-1,0),ROUND(IPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,$B168,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I168=0,0,ROUND(IPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,COUNTIF($I$27:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39661},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,1,$R167,$D168)*-1,0),ROUND(PPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,$B168,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I168=0,0,ROUND(PPMT(VLOOKUP($C168,Rate_table,2,TRUE)/12,COUNTIF($I$27:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98013},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),SUM(E168:H168,J168:K168),\"\")","v":137674},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),D168-F168-J168,\"\")","v":31630637},null,null,271]
[12,{"$f":"ROWS($B$27:B169)","v":143},{"$f":"IF(AND(ValuesEntered,R168>0),IF(AND(ISNUMBER(O168),R168>0),EDATE(C168,1),\"\"),\"\")","v":"2029-02-01"},31630637,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C169)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,1,$R168,$D169)*-1,0),ROUND(IPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,$B169,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I169=0,0,ROUND(IPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,COUNTIF($I$27:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39538},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,1,$R168,$D169)*-1,0),ROUND(PPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,$B169,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I169=0,0,ROUND(PPMT(VLOOKUP($C169,Rate_table,2,TRUE)/12,COUNTIF($I$27:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98135},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),SUM(E169:H169,J169:K169),\"\")","v":137673},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),D169-F169-J169,\"\")","v":31532502},null,null,270]
[12,{"$f":"ROWS($B$27:B170)","v":144},{"$f":"IF(AND(ValuesEntered,R169>0),IF(AND(ISNUMBER(O169),R169>0),EDATE(C169,1),\"\"),\"\")","v":"2029-03-01"},31532502,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C170)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,1,$R169,$D170)*-1,0),ROUND(IPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,$B170,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I170=0,0,ROUND(IPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,COUNTIF($I$27:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39416},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,1,$R169,$D170)*-1,0),ROUND(PPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,$B170,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I170=0,0,ROUND(PPMT(VLOOKUP($C170,Rate_table,2,TRUE)/12,COUNTIF($I$27:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98258},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),SUM(E170:H170,J170:K170),\"\")","v":137674},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),D170-F170-J170,\"\")","v":31434244},null,null,269]
[12,{"$f":"ROWS($B$27:B171)","v":145},{"$f":"IF(AND(ValuesEntered,R170>0),IF(AND(ISNUMBER(O170),R170>0),EDATE(C170,1),\"\"),\"\")","v":"2029-04-01"},31434244,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C171)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,1,$R170,$D171)*-1,0),ROUND(IPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,$B171,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I171=0,0,ROUND(IPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,COUNTIF($I$27:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50965},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,1,$R170,$D171)*-1,0),ROUND(PPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,$B171,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I171=0,0,ROUND(PPMT(VLOOKUP($C171,Rate_table,2,TRUE)/12,COUNTIF($I$27:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":295712},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),SUM(E171:H171,J171:K171),\"\")","v":346677},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),D171-F171-J171,\"\")","v":31138532},null,null,268]
[12,{"$f":"ROWS($B$27:B172)","v":146},{"$f":"IF(AND(ValuesEntered,R171>0),IF(AND(ISNUMBER(O171),R171>0),EDATE(C171,1),\"\"),\"\")","v":"2029-05-01"},31138532,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C172)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,1,$R171,$D172)*-1,0),ROUND(IPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,$B172,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I172=0,0,ROUND(IPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,COUNTIF($I$27:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38923},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,1,$R171,$D172)*-1,0),ROUND(PPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,$B172,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I172=0,0,ROUND(PPMT(VLOOKUP($C172,Rate_table,2,TRUE)/12,COUNTIF($I$27:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97883},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),SUM(E172:H172,J172:K172),\"\")","v":136806},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),D172-F172-J172,\"\")","v":31040649},null,null,267]
[12,{"$f":"ROWS($B$27:B173)","v":147},{"$f":"IF(AND(ValuesEntered,R172>0),IF(AND(ISNUMBER(O172),R172>0),EDATE(C172,1),\"\"),\"\")","v":"2029-06-01"},31040649,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C173)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,1,$R172,$D173)*-1,0),ROUND(IPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,$B173,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I173=0,0,ROUND(IPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,COUNTIF($I$27:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38801},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,1,$R172,$D173)*-1,0),ROUND(PPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,$B173,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I173=0,0,ROUND(PPMT(VLOOKUP($C173,Rate_table,2,TRUE)/12,COUNTIF($I$27:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98006},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),SUM(E173:H173,J173:K173),\"\")","v":136807},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),D173-F173-J173,\"\")","v":30942643},null,null,266]
[12,{"$f":"ROWS($B$27:B174)","v":148},{"$f":"IF(AND(ValuesEntered,R173>0),IF(AND(ISNUMBER(O173),R173>0),EDATE(C173,1),\"\"),\"\")","v":"2029-07-01"},30942643,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C174)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,1,$R173,$D174)*-1,0),ROUND(IPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,$B174,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I174=0,0,ROUND(IPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,COUNTIF($I$27:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50103},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,1,$R173,$D174)*-1,0),ROUND(PPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,$B174,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I174=0,0,ROUND(PPMT(VLOOKUP($C174,Rate_table,2,TRUE)/12,COUNTIF($I$27:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":295706},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),SUM(E174:H174,J174:K174),\"\")","v":345809},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),D174-F174-J174,\"\")","v":30646937},null,null,265]
[12,{"$f":"ROWS($B$27:B175)","v":149},{"$f":"IF(AND(ValuesEntered,R174>0),IF(AND(ISNUMBER(O174),R174>0),EDATE(C174,1),\"\"),\"\")","v":"2029-08-01"},30646937,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C175)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,1,$R174,$D175)*-1,0),ROUND(IPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,$B175,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I175=0,0,ROUND(IPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,COUNTIF($I$27:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38309},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,1,$R174,$D175)*-1,0),ROUND(PPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,$B175,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I175=0,0,ROUND(PPMT(VLOOKUP($C175,Rate_table,2,TRUE)/12,COUNTIF($I$27:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97622},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),SUM(E175:H175,J175:K175),\"\")","v":135931},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),D175-F175-J175,\"\")","v":30549315},null,null,264]
[12,{"$f":"ROWS($B$27:B176)","v":150},{"$f":"IF(AND(ValuesEntered,R175>0),IF(AND(ISNUMBER(O175),R175>0),EDATE(C175,1),\"\"),\"\")","v":"2029-09-01"},30549315,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C176)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,1,$R175,$D176)*-1,0),ROUND(IPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,$B176,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I176=0,0,ROUND(IPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,COUNTIF($I$27:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38187},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,1,$R175,$D176)*-1,0),ROUND(PPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,$B176,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I176=0,0,ROUND(PPMT(VLOOKUP($C176,Rate_table,2,TRUE)/12,COUNTIF($I$27:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97744},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),SUM(E176:H176,J176:K176),\"\")","v":135931},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),D176-F176-J176,\"\")","v":30451571},null,null,263]
[12,{"$f":"ROWS($B$27:B177)","v":151},{"$f":"IF(AND(ValuesEntered,R176>0),IF(AND(ISNUMBER(O176),R176>0),EDATE(C176,1),\"\"),\"\")","v":"2029-10-01"},30451571,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C177)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,1,$R176,$D177)*-1,0),ROUND(IPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,$B177,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I177=0,0,ROUND(IPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,COUNTIF($I$27:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38064},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,1,$R176,$D177)*-1,0),ROUND(PPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,$B177,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I177=0,0,ROUND(PPMT(VLOOKUP($C177,Rate_table,2,TRUE)/12,COUNTIF($I$27:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97866},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),SUM(E177:H177,J177:K177),\"\")","v":135930},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),D177-F177-J177,\"\")","v":30353705},null,null,262]
[12,{"$f":"ROWS($B$27:B178)","v":152},{"$f":"IF(AND(ValuesEntered,R177>0),IF(AND(ISNUMBER(O177),R177>0),EDATE(C177,1),\"\"),\"\")","v":"2029-11-01"},30353705,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C178)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,1,$R177,$D178)*-1,0),ROUND(IPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,$B178,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I178=0,0,ROUND(IPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,COUNTIF($I$27:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37942},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,1,$R177,$D178)*-1,0),ROUND(PPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,$B178,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I178=0,0,ROUND(PPMT(VLOOKUP($C178,Rate_table,2,TRUE)/12,COUNTIF($I$27:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97988},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),SUM(E178:H178,J178:K178),\"\")","v":135930},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),D178-F178-J178,\"\")","v":30255717},null,null,261]
[12,{"$f":"ROWS($B$27:B179)","v":153},{"$f":"IF(AND(ValuesEntered,R178>0),IF(AND(ISNUMBER(O178),R178>0),EDATE(C178,1),\"\"),\"\")","v":"2029-12-01"},30255717,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C179)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,1,$R178,$D179)*-1,0),ROUND(IPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,$B179,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I179=0,0,ROUND(IPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,COUNTIF($I$27:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37820},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,1,$R178,$D179)*-1,0),ROUND(PPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,$B179,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I179=0,0,ROUND(PPMT(VLOOKUP($C179,Rate_table,2,TRUE)/12,COUNTIF($I$27:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98111},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),SUM(E179:H179,J179:K179),\"\")","v":135931},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),D179-F179-J179,\"\")","v":30157606},null,null,260]
[13,{"$f":"ROWS($B$27:B180)","v":154},{"$f":"IF(AND(ValuesEntered,R179>0),IF(AND(ISNUMBER(O179),R179>0),EDATE(C179,1),\"\"),\"\")","v":"2030-01-01"},30157606,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C180)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,1,$R179,$D180)*-1,0),ROUND(IPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,$B180,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I180=0,0,ROUND(IPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,COUNTIF($I$27:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37697},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,1,$R179,$D180)*-1,0),ROUND(PPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,$B180,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I180=0,0,ROUND(PPMT(VLOOKUP($C180,Rate_table,2,TRUE)/12,COUNTIF($I$27:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98233},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),SUM(E180:H180,J180:K180),\"\")","v":135930},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),D180-F180-J180,\"\")","v":30059373},null,null,259]
[13,{"$f":"ROWS($B$27:B181)","v":155},{"$f":"IF(AND(ValuesEntered,R180>0),IF(AND(ISNUMBER(O180),R180>0),EDATE(C180,1),\"\"),\"\")","v":"2030-02-01"},30059373,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C181)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,1,$R180,$D181)*-1,0),ROUND(IPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,$B181,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I181=0,0,ROUND(IPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,COUNTIF($I$27:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37574},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,1,$R180,$D181)*-1,0),ROUND(PPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,$B181,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I181=0,0,ROUND(PPMT(VLOOKUP($C181,Rate_table,2,TRUE)/12,COUNTIF($I$27:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98356},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),SUM(E181:H181,J181:K181),\"\")","v":135930},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),D181-F181-J181,\"\")","v":29961017},null,null,258]
[13,{"$f":"ROWS($B$27:B182)","v":156},{"$f":"IF(AND(ValuesEntered,R181>0),IF(AND(ISNUMBER(O181),R181>0),EDATE(C181,1),\"\"),\"\")","v":"2030-03-01"},29961017,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C182)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,1,$R181,$D182)*-1,0),ROUND(IPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,$B182,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I182=0,0,ROUND(IPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,COUNTIF($I$27:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37451},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,1,$R181,$D182)*-1,0),ROUND(PPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,$B182,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I182=0,0,ROUND(PPMT(VLOOKUP($C182,Rate_table,2,TRUE)/12,COUNTIF($I$27:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98479},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),SUM(E182:H182,J182:K182),\"\")","v":135930},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),D182-F182-J182,\"\")","v":29862538},null,null,257]
[13,{"$f":"ROWS($B$27:B183)","v":157},{"$f":"IF(AND(ValuesEntered,R182>0),IF(AND(ISNUMBER(O182),R182>0),EDATE(C182,1),\"\"),\"\")","v":"2030-04-01"},29862538,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C183)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,1,$R182,$D183)*-1,0),ROUND(IPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,$B183,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I183=0,0,ROUND(IPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,COUNTIF($I$27:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48506},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,1,$R182,$D183)*-1,0),ROUND(PPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,$B183,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I183=0,0,ROUND(PPMT(VLOOKUP($C183,Rate_table,2,TRUE)/12,COUNTIF($I$27:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":296427},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),SUM(E183:H183,J183:K183),\"\")","v":344933},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),D183-F183-J183,\"\")","v":29566111},null,null,256]
[13,{"$f":"ROWS($B$27:B184)","v":158},{"$f":"IF(AND(ValuesEntered,R183>0),IF(AND(ISNUMBER(O183),R183>0),EDATE(C183,1),\"\"),\"\")","v":"2030-05-01"},29566111,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C184)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,1,$R183,$D184)*-1,0),ROUND(IPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,$B184,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I184=0,0,ROUND(IPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,COUNTIF($I$27:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36958},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,1,$R183,$D184)*-1,0),ROUND(PPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,$B184,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I184=0,0,ROUND(PPMT(VLOOKUP($C184,Rate_table,2,TRUE)/12,COUNTIF($I$27:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98069},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),SUM(E184:H184,J184:K184),\"\")","v":135027},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),D184-F184-J184,\"\")","v":29468042},null,null,255]
[13,{"$f":"ROWS($B$27:B185)","v":159},{"$f":"IF(AND(ValuesEntered,R184>0),IF(AND(ISNUMBER(O184),R184>0),EDATE(C184,1),\"\"),\"\")","v":"2030-06-01"},29468042,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C185)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,1,$R184,$D185)*-1,0),ROUND(IPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,$B185,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I185=0,0,ROUND(IPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,COUNTIF($I$27:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36835},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,1,$R184,$D185)*-1,0),ROUND(PPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,$B185,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I185=0,0,ROUND(PPMT(VLOOKUP($C185,Rate_table,2,TRUE)/12,COUNTIF($I$27:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98192},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),SUM(E185:H185,J185:K185),\"\")","v":135027},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),D185-F185-J185,\"\")","v":29369850},null,null,254]
[13,{"$f":"ROWS($B$27:B186)","v":160},{"$f":"IF(AND(ValuesEntered,R185>0),IF(AND(ISNUMBER(O185),R185>0),EDATE(C185,1),\"\"),\"\")","v":"2030-07-01"},29369850,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C186)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,1,$R185,$D186)*-1,0),ROUND(IPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,$B186,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I186=0,0,ROUND(IPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,COUNTIF($I$27:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47643},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,1,$R185,$D186)*-1,0),ROUND(PPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,$B186,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I186=0,0,ROUND(PPMT(VLOOKUP($C186,Rate_table,2,TRUE)/12,COUNTIF($I$27:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":296387},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),SUM(E186:H186,J186:K186),\"\")","v":344030},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),D186-F186-J186,\"\")","v":29073463},null,null,253]
[13,{"$f":"ROWS($B$27:B187)","v":161},{"$f":"IF(AND(ValuesEntered,R186>0),IF(AND(ISNUMBER(O186),R186>0),EDATE(C186,1),\"\"),\"\")","v":"2030-08-01"},29073463,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C187)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,1,$R186,$D187)*-1,0),ROUND(IPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,$B187,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I187=0,0,ROUND(IPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,COUNTIF($I$27:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36342},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,1,$R186,$D187)*-1,0),ROUND(PPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,$B187,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I187=0,0,ROUND(PPMT(VLOOKUP($C187,Rate_table,2,TRUE)/12,COUNTIF($I$27:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97771},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),SUM(E187:H187,J187:K187),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),D187-F187-J187,\"\")","v":28975692},null,null,252]
[13,{"$f":"ROWS($B$27:B188)","v":162},{"$f":"IF(AND(ValuesEntered,R187>0),IF(AND(ISNUMBER(O187),R187>0),EDATE(C187,1),\"\"),\"\")","v":"2030-09-01"},28975692,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C188)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,1,$R187,$D188)*-1,0),ROUND(IPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,$B188,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I188=0,0,ROUND(IPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,COUNTIF($I$27:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36220},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,1,$R187,$D188)*-1,0),ROUND(PPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,$B188,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I188=0,0,ROUND(PPMT(VLOOKUP($C188,Rate_table,2,TRUE)/12,COUNTIF($I$27:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97894},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),SUM(E188:H188,J188:K188),\"\")","v":134114},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),D188-F188-J188,\"\")","v":28877798},null,null,251]
[13,{"$f":"ROWS($B$27:B189)","v":163},{"$f":"IF(AND(ValuesEntered,R188>0),IF(AND(ISNUMBER(O188),R188>0),EDATE(C188,1),\"\"),\"\")","v":"2030-10-01"},28877798,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C189)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,1,$R188,$D189)*-1,0),ROUND(IPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,$B189,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I189=0,0,ROUND(IPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,COUNTIF($I$27:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36097},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,1,$R188,$D189)*-1,0),ROUND(PPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,$B189,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I189=0,0,ROUND(PPMT(VLOOKUP($C189,Rate_table,2,TRUE)/12,COUNTIF($I$27:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98016},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),SUM(E189:H189,J189:K189),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),D189-F189-J189,\"\")","v":28779782},null,null,250]
[13,{"$f":"ROWS($B$27:B190)","v":164},{"$f":"IF(AND(ValuesEntered,R189>0),IF(AND(ISNUMBER(O189),R189>0),EDATE(C189,1),\"\"),\"\")","v":"2030-11-01"},28779782,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C190)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,1,$R189,$D190)*-1,0),ROUND(IPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,$B190,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I190=0,0,ROUND(IPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,COUNTIF($I$27:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35975},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,1,$R189,$D190)*-1,0),ROUND(PPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,$B190,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I190=0,0,ROUND(PPMT(VLOOKUP($C190,Rate_table,2,TRUE)/12,COUNTIF($I$27:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98138},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),SUM(E190:H190,J190:K190),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),D190-F190-J190,\"\")","v":28681644},null,null,249]
[13,{"$f":"ROWS($B$27:B191)","v":165},{"$f":"IF(AND(ValuesEntered,R190>0),IF(AND(ISNUMBER(O190),R190>0),EDATE(C190,1),\"\"),\"\")","v":"2030-12-01"},28681644,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C191)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,1,$R190,$D191)*-1,0),ROUND(IPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,$B191,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I191=0,0,ROUND(IPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,COUNTIF($I$27:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35852},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,1,$R190,$D191)*-1,0),ROUND(PPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,$B191,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I191=0,0,ROUND(PPMT(VLOOKUP($C191,Rate_table,2,TRUE)/12,COUNTIF($I$27:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98261},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),SUM(E191:H191,J191:K191),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),D191-F191-J191,\"\")","v":28583383},null,null,248]
[14,{"$f":"ROWS($B$27:B192)","v":166},{"$f":"IF(AND(ValuesEntered,R191>0),IF(AND(ISNUMBER(O191),R191>0),EDATE(C191,1),\"\"),\"\")","v":"2031-01-01"},28583383,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C192)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,1,$R191,$D192)*-1,0),ROUND(IPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,$B192,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I192=0,0,ROUND(IPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,COUNTIF($I$27:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35729},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,1,$R191,$D192)*-1,0),ROUND(PPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,$B192,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I192=0,0,ROUND(PPMT(VLOOKUP($C192,Rate_table,2,TRUE)/12,COUNTIF($I$27:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98384},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),SUM(E192:H192,J192:K192),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),D192-F192-J192,\"\")","v":28484999},null,null,247]
[14,{"$f":"ROWS($B$27:B193)","v":167},{"$f":"IF(AND(ValuesEntered,R192>0),IF(AND(ISNUMBER(O192),R192>0),EDATE(C192,1),\"\"),\"\")","v":"2031-02-01"},28484999,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C193)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,1,$R192,$D193)*-1,0),ROUND(IPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,$B193,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I193=0,0,ROUND(IPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,COUNTIF($I$27:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35606},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,1,$R192,$D193)*-1,0),ROUND(PPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,$B193,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I193=0,0,ROUND(PPMT(VLOOKUP($C193,Rate_table,2,TRUE)/12,COUNTIF($I$27:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98507},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),SUM(E193:H193,J193:K193),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),D193-F193-J193,\"\")","v":28386492},null,null,246]
[14,{"$f":"ROWS($B$27:B194)","v":168},{"$f":"IF(AND(ValuesEntered,R193>0),IF(AND(ISNUMBER(O193),R193>0),EDATE(C193,1),\"\"),\"\")","v":"2031-03-01"},28386492,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C194)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,1,$R193,$D194)*-1,0),ROUND(IPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,$B194,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I194=0,0,ROUND(IPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,COUNTIF($I$27:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35483},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,1,$R193,$D194)*-1,0),ROUND(PPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,$B194,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I194=0,0,ROUND(PPMT(VLOOKUP($C194,Rate_table,2,TRUE)/12,COUNTIF($I$27:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98630},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),SUM(E194:H194,J194:K194),\"\")","v":134113},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),D194-F194-J194,\"\")","v":28287862},null,null,245]
[14,{"$f":"ROWS($B$27:B195)","v":169},{"$f":"IF(AND(ValuesEntered,R194>0),IF(AND(ISNUMBER(O194),R194>0),EDATE(C194,1),\"\"),\"\")","v":"2031-04-01"},28287862,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C195)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,1,$R194,$D195)*-1,0),ROUND(IPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,$B195,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I195=0,0,ROUND(IPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,COUNTIF($I$27:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46043},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,1,$R194,$D195)*-1,0),ROUND(PPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,$B195,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I195=0,0,ROUND(PPMT(VLOOKUP($C195,Rate_table,2,TRUE)/12,COUNTIF($I$27:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297072},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),SUM(E195:H195,J195:K195),\"\")","v":343115},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),D195-F195-J195,\"\")","v":27990790},null,null,244]
[14,{"$f":"ROWS($B$27:B196)","v":170},{"$f":"IF(AND(ValuesEntered,R195>0),IF(AND(ISNUMBER(O195),R195>0),EDATE(C195,1),\"\"),\"\")","v":"2031-05-01"},27990790,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C196)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,1,$R195,$D196)*-1,0),ROUND(IPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,$B196,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I196=0,0,ROUND(IPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,COUNTIF($I$27:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34988},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,1,$R195,$D196)*-1,0),ROUND(PPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,$B196,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I196=0,0,ROUND(PPMT(VLOOKUP($C196,Rate_table,2,TRUE)/12,COUNTIF($I$27:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98181},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),SUM(E196:H196,J196:K196),\"\")","v":133169},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),D196-F196-J196,\"\")","v":27892609},null,null,243]
[14,{"$f":"ROWS($B$27:B197)","v":171},{"$f":"IF(AND(ValuesEntered,R196>0),IF(AND(ISNUMBER(O196),R196>0),EDATE(C196,1),\"\"),\"\")","v":"2031-06-01"},27892609,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C197)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,1,$R196,$D197)*-1,0),ROUND(IPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,$B197,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I197=0,0,ROUND(IPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,COUNTIF($I$27:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34866},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,1,$R196,$D197)*-1,0),ROUND(PPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,$B197,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I197=0,0,ROUND(PPMT(VLOOKUP($C197,Rate_table,2,TRUE)/12,COUNTIF($I$27:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98304},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),SUM(E197:H197,J197:K197),\"\")","v":133170},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),D197-F197-J197,\"\")","v":27794305},null,null,242]
[14,{"$f":"ROWS($B$27:B198)","v":172},{"$f":"IF(AND(ValuesEntered,R197>0),IF(AND(ISNUMBER(O197),R197>0),EDATE(C197,1),\"\"),\"\")","v":"2031-07-01"},27794305,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C198)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,1,$R197,$D198)*-1,0),ROUND(IPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,$B198,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I198=0,0,ROUND(IPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,COUNTIF($I$27:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45178},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,1,$R197,$D198)*-1,0),ROUND(PPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,$B198,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I198=0,0,ROUND(PPMT(VLOOKUP($C198,Rate_table,2,TRUE)/12,COUNTIF($I$27:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":296994},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),SUM(E198:H198,J198:K198),\"\")","v":342172},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),D198-F198-J198,\"\")","v":27497311},null,null,241]
[14,{"$f":"ROWS($B$27:B199)","v":173},{"$f":"IF(AND(ValuesEntered,R198>0),IF(AND(ISNUMBER(O198),R198>0),EDATE(C198,1),\"\"),\"\")","v":"2031-08-01"},27497311,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C199)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,1,$R198,$D199)*-1,0),ROUND(IPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,$B199,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I199=0,0,ROUND(IPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,COUNTIF($I$27:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34372},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,1,$R198,$D199)*-1,0),ROUND(PPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,$B199,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I199=0,0,ROUND(PPMT(VLOOKUP($C199,Rate_table,2,TRUE)/12,COUNTIF($I$27:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97843},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),SUM(E199:H199,J199:K199),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),D199-F199-J199,\"\")","v":27399468},null,null,240]
[14,{"$f":"ROWS($B$27:B200)","v":174},{"$f":"IF(AND(ValuesEntered,R199>0),IF(AND(ISNUMBER(O199),R199>0),EDATE(C199,1),\"\"),\"\")","v":"2031-09-01"},27399468,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C200)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,1,$R199,$D200)*-1,0),ROUND(IPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,$B200,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I200=0,0,ROUND(IPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,COUNTIF($I$27:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34249},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,1,$R199,$D200)*-1,0),ROUND(PPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,$B200,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I200=0,0,ROUND(PPMT(VLOOKUP($C200,Rate_table,2,TRUE)/12,COUNTIF($I$27:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97966},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),SUM(E200:H200,J200:K200),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),D200-F200-J200,\"\")","v":27301502},null,null,239]
[14,{"$f":"ROWS($B$27:B201)","v":175},{"$f":"IF(AND(ValuesEntered,R200>0),IF(AND(ISNUMBER(O200),R200>0),EDATE(C200,1),\"\"),\"\")","v":"2031-10-01"},27301502,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C201)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,1,$R200,$D201)*-1,0),ROUND(IPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,$B201,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I201=0,0,ROUND(IPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,COUNTIF($I$27:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34127},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,1,$R200,$D201)*-1,0),ROUND(PPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,$B201,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I201=0,0,ROUND(PPMT(VLOOKUP($C201,Rate_table,2,TRUE)/12,COUNTIF($I$27:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98088},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),SUM(E201:H201,J201:K201),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),D201-F201-J201,\"\")","v":27203414},null,null,238]
[14,{"$f":"ROWS($B$27:B202)","v":176},{"$f":"IF(AND(ValuesEntered,R201>0),IF(AND(ISNUMBER(O201),R201>0),EDATE(C201,1),\"\"),\"\")","v":"2031-11-01"},27203414,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C202)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,1,$R201,$D202)*-1,0),ROUND(IPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,$B202,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I202=0,0,ROUND(IPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,COUNTIF($I$27:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34004},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,1,$R201,$D202)*-1,0),ROUND(PPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,$B202,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I202=0,0,ROUND(PPMT(VLOOKUP($C202,Rate_table,2,TRUE)/12,COUNTIF($I$27:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98211},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),SUM(E202:H202,J202:K202),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),D202-F202-J202,\"\")","v":27105203},null,null,237]
[14,{"$f":"ROWS($B$27:B203)","v":177},{"$f":"IF(AND(ValuesEntered,R202>0),IF(AND(ISNUMBER(O202),R202>0),EDATE(C202,1),\"\"),\"\")","v":"2031-12-01"},27105203,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C203)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,1,$R202,$D203)*-1,0),ROUND(IPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,$B203,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I203=0,0,ROUND(IPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,COUNTIF($I$27:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33882},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,1,$R202,$D203)*-1,0),ROUND(PPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,$B203,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I203=0,0,ROUND(PPMT(VLOOKUP($C203,Rate_table,2,TRUE)/12,COUNTIF($I$27:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98333},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),SUM(E203:H203,J203:K203),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),D203-F203-J203,\"\")","v":27006870},null,null,236]
[15,{"$f":"ROWS($B$27:B204)","v":178},{"$f":"IF(AND(ValuesEntered,R203>0),IF(AND(ISNUMBER(O203),R203>0),EDATE(C203,1),\"\"),\"\")","v":"2032-01-01"},27006870,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C204)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,1,$R203,$D204)*-1,0),ROUND(IPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,$B204,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I204=0,0,ROUND(IPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,COUNTIF($I$27:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33759},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,1,$R203,$D204)*-1,0),ROUND(PPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,$B204,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I204=0,0,ROUND(PPMT(VLOOKUP($C204,Rate_table,2,TRUE)/12,COUNTIF($I$27:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98456},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),SUM(E204:H204,J204:K204),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),D204-F204-J204,\"\")","v":26908414},null,null,235]
[15,{"$f":"ROWS($B$27:B205)","v":179},{"$f":"IF(AND(ValuesEntered,R204>0),IF(AND(ISNUMBER(O204),R204>0),EDATE(C204,1),\"\"),\"\")","v":"2032-02-01"},26908414,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C205)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,1,$R204,$D205)*-1,0),ROUND(IPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,$B205,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I205=0,0,ROUND(IPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,COUNTIF($I$27:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33636},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,1,$R204,$D205)*-1,0),ROUND(PPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,$B205,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I205=0,0,ROUND(PPMT(VLOOKUP($C205,Rate_table,2,TRUE)/12,COUNTIF($I$27:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98579},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),SUM(E205:H205,J205:K205),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),D205-F205-J205,\"\")","v":26809835},null,null,234]
[15,{"$f":"ROWS($B$27:B206)","v":180},{"$f":"IF(AND(ValuesEntered,R205>0),IF(AND(ISNUMBER(O205),R205>0),EDATE(C205,1),\"\"),\"\")","v":"2032-03-01"},26809835,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C206)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,1,$R205,$D206)*-1,0),ROUND(IPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,$B206,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I206=0,0,ROUND(IPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,COUNTIF($I$27:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33512},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,1,$R205,$D206)*-1,0),ROUND(PPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,$B206,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I206=0,0,ROUND(PPMT(VLOOKUP($C206,Rate_table,2,TRUE)/12,COUNTIF($I$27:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98703},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),SUM(E206:H206,J206:K206),\"\")","v":132215},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),D206-F206-J206,\"\")","v":26711132},null,null,233]
[15,{"$f":"ROWS($B$27:B207)","v":181},{"$f":"IF(AND(ValuesEntered,R206>0),IF(AND(ISNUMBER(O206),R206>0),EDATE(C206,1),\"\"),\"\")","v":"2032-04-01"},26711132,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C207)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,1,$R206,$D207)*-1,0),ROUND(IPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,$B207,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I207=0,0,ROUND(IPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,COUNTIF($I$27:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43576},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,1,$R206,$D207)*-1,0),ROUND(PPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,$B207,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I207=0,0,ROUND(PPMT(VLOOKUP($C207,Rate_table,2,TRUE)/12,COUNTIF($I$27:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297642},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),SUM(E207:H207,J207:K207),\"\")","v":341218},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),D207-F207-J207,\"\")","v":26413490},null,null,232]
[15,{"$f":"ROWS($B$27:B208)","v":182},{"$f":"IF(AND(ValuesEntered,R207>0),IF(AND(ISNUMBER(O207),R207>0),EDATE(C207,1),\"\"),\"\")","v":"2032-05-01"},26413490,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C208)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,1,$R207,$D208)*-1,0),ROUND(IPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,$B208,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I208=0,0,ROUND(IPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,COUNTIF($I$27:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33017},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,1,$R207,$D208)*-1,0),ROUND(PPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,$B208,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I208=0,0,ROUND(PPMT(VLOOKUP($C208,Rate_table,2,TRUE)/12,COUNTIF($I$27:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98210},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),SUM(E208:H208,J208:K208),\"\")","v":131227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),D208-F208-J208,\"\")","v":26315280},null,null,231]
[15,{"$f":"ROWS($B$27:B209)","v":183},{"$f":"IF(AND(ValuesEntered,R208>0),IF(AND(ISNUMBER(O208),R208>0),EDATE(C208,1),\"\"),\"\")","v":"2032-06-01"},26315280,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C209)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,1,$R208,$D209)*-1,0),ROUND(IPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,$B209,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I209=0,0,ROUND(IPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,COUNTIF($I$27:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32894},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,1,$R208,$D209)*-1,0),ROUND(PPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,$B209,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I209=0,0,ROUND(PPMT(VLOOKUP($C209,Rate_table,2,TRUE)/12,COUNTIF($I$27:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98333},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),SUM(E209:H209,J209:K209),\"\")","v":131227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),D209-F209-J209,\"\")","v":26216947},null,null,230]
[15,{"$f":"ROWS($B$27:B210)","v":184},{"$f":"IF(AND(ValuesEntered,R209>0),IF(AND(ISNUMBER(O209),R209>0),EDATE(C209,1),\"\"),\"\")","v":"2032-07-01"},26216947,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C210)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,1,$R209,$D210)*-1,0),ROUND(IPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,$B210,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I210=0,0,ROUND(IPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,COUNTIF($I$27:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42709},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,1,$R209,$D210)*-1,0),ROUND(PPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,$B210,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I210=0,0,ROUND(PPMT(VLOOKUP($C210,Rate_table,2,TRUE)/12,COUNTIF($I$27:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297520},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),SUM(E210:H210,J210:K210),\"\")","v":340229},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),D210-F210-J210,\"\")","v":25919427},null,null,229]
[15,{"$f":"ROWS($B$27:B211)","v":185},{"$f":"IF(AND(ValuesEntered,R210>0),IF(AND(ISNUMBER(O210),R210>0),EDATE(C210,1),\"\"),\"\")","v":"2032-08-01"},25919427,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C211)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,1,$R210,$D211)*-1,0),ROUND(IPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,$B211,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I211=0,0,ROUND(IPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,COUNTIF($I$27:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32399},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,1,$R210,$D211)*-1,0),ROUND(PPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,$B211,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I211=0,0,ROUND(PPMT(VLOOKUP($C211,Rate_table,2,TRUE)/12,COUNTIF($I$27:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97828},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),SUM(E211:H211,J211:K211),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),D211-F211-J211,\"\")","v":25821599},null,null,228]
[15,{"$f":"ROWS($B$27:B212)","v":186},{"$f":"IF(AND(ValuesEntered,R211>0),IF(AND(ISNUMBER(O211),R211>0),EDATE(C211,1),\"\"),\"\")","v":"2032-09-01"},25821599,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C212)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,1,$R211,$D212)*-1,0),ROUND(IPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,$B212,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I212=0,0,ROUND(IPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,COUNTIF($I$27:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32277},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,1,$R211,$D212)*-1,0),ROUND(PPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,$B212,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I212=0,0,ROUND(PPMT(VLOOKUP($C212,Rate_table,2,TRUE)/12,COUNTIF($I$27:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97950},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),SUM(E212:H212,J212:K212),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),D212-F212-J212,\"\")","v":25723649},null,null,227]
[15,{"$f":"ROWS($B$27:B213)","v":187},{"$f":"IF(AND(ValuesEntered,R212>0),IF(AND(ISNUMBER(O212),R212>0),EDATE(C212,1),\"\"),\"\")","v":"2032-10-01"},25723649,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C213)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,1,$R212,$D213)*-1,0),ROUND(IPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,$B213,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I213=0,0,ROUND(IPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,COUNTIF($I$27:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32155},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,1,$R212,$D213)*-1,0),ROUND(PPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,$B213,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I213=0,0,ROUND(PPMT(VLOOKUP($C213,Rate_table,2,TRUE)/12,COUNTIF($I$27:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98072},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),SUM(E213:H213,J213:K213),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),D213-F213-J213,\"\")","v":25625577},null,null,226]
[15,{"$f":"ROWS($B$27:B214)","v":188},{"$f":"IF(AND(ValuesEntered,R213>0),IF(AND(ISNUMBER(O213),R213>0),EDATE(C213,1),\"\"),\"\")","v":"2032-11-01"},25625577,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C214)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,1,$R213,$D214)*-1,0),ROUND(IPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,$B214,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I214=0,0,ROUND(IPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,COUNTIF($I$27:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32032},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,1,$R213,$D214)*-1,0),ROUND(PPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,$B214,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I214=0,0,ROUND(PPMT(VLOOKUP($C214,Rate_table,2,TRUE)/12,COUNTIF($I$27:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98195},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),SUM(E214:H214,J214:K214),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),D214-F214-J214,\"\")","v":25527382},null,null,225]
[15,{"$f":"ROWS($B$27:B215)","v":189},{"$f":"IF(AND(ValuesEntered,R214>0),IF(AND(ISNUMBER(O214),R214>0),EDATE(C214,1),\"\"),\"\")","v":"2032-12-01"},25527382,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C215)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,1,$R214,$D215)*-1,0),ROUND(IPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,$B215,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I215=0,0,ROUND(IPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,COUNTIF($I$27:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31909},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,1,$R214,$D215)*-1,0),ROUND(PPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,$B215,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I215=0,0,ROUND(PPMT(VLOOKUP($C215,Rate_table,2,TRUE)/12,COUNTIF($I$27:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98318},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),SUM(E215:H215,J215:K215),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),D215-F215-J215,\"\")","v":25429064},null,null,224]
[16,{"$f":"ROWS($B$27:B216)","v":190},{"$f":"IF(AND(ValuesEntered,R215>0),IF(AND(ISNUMBER(O215),R215>0),EDATE(C215,1),\"\"),\"\")","v":"2033-01-01"},25429064,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C216)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,1,$R215,$D216)*-1,0),ROUND(IPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,$B216,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I216=0,0,ROUND(IPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,COUNTIF($I$27:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31786},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,1,$R215,$D216)*-1,0),ROUND(PPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,$B216,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I216=0,0,ROUND(PPMT(VLOOKUP($C216,Rate_table,2,TRUE)/12,COUNTIF($I$27:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98441},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),SUM(E216:H216,J216:K216),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),D216-F216-J216,\"\")","v":25330623},null,null,223]
[16,{"$f":"ROWS($B$27:B217)","v":191},{"$f":"IF(AND(ValuesEntered,R216>0),IF(AND(ISNUMBER(O216),R216>0),EDATE(C216,1),\"\"),\"\")","v":"2033-02-01"},25330623,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C217)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,1,$R216,$D217)*-1,0),ROUND(IPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,$B217,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I217=0,0,ROUND(IPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,COUNTIF($I$27:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31663},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,1,$R216,$D217)*-1,0),ROUND(PPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,$B217,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I217=0,0,ROUND(PPMT(VLOOKUP($C217,Rate_table,2,TRUE)/12,COUNTIF($I$27:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98564},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),SUM(E217:H217,J217:K217),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),D217-F217-J217,\"\")","v":25232059},null,null,222]
[16,{"$f":"ROWS($B$27:B218)","v":192},{"$f":"IF(AND(ValuesEntered,R217>0),IF(AND(ISNUMBER(O217),R217>0),EDATE(C217,1),\"\"),\"\")","v":"2033-03-01"},25232059,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C218)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,1,$R217,$D218)*-1,0),ROUND(IPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,$B218,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I218=0,0,ROUND(IPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,COUNTIF($I$27:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31540},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,1,$R217,$D218)*-1,0),ROUND(PPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,$B218,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I218=0,0,ROUND(PPMT(VLOOKUP($C218,Rate_table,2,TRUE)/12,COUNTIF($I$27:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98687},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),SUM(E218:H218,J218:K218),\"\")","v":130227},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),D218-F218-J218,\"\")","v":25133372},null,null,221]
[16,{"$f":"ROWS($B$27:B219)","v":193},{"$f":"IF(AND(ValuesEntered,R218>0),IF(AND(ISNUMBER(O218),R218>0),EDATE(C218,1),\"\"),\"\")","v":"2033-04-01"},25133372,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C219)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,1,$R218,$D219)*-1,0),ROUND(IPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,$B219,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I219=0,0,ROUND(IPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,COUNTIF($I$27:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41107},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,1,$R218,$D219)*-1,0),ROUND(PPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,$B219,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I219=0,0,ROUND(PPMT(VLOOKUP($C219,Rate_table,2,TRUE)/12,COUNTIF($I$27:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298123},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),SUM(E219:H219,J219:K219),\"\")","v":339230},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),D219-F219-J219,\"\")","v":24835249},null,null,220]
[{"$f":"ABS(YEAR($C$27)-YEAR(C220))","v":16},{"$f":"ROWS($B$27:B220)","v":194},{"$f":"IF(AND(ValuesEntered,R219>0),IF(AND(ISNUMBER(O219),R219>0),EDATE(C219,1),\"\"),\"\")","v":"2033-05-01"},24835249,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C220)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,1,$R219,$D220)*-1,0),ROUND(IPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,$B220,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I220=0,0,ROUND(IPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,COUNTIF($I$27:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31044},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,1,$R219,$D220)*-1,0),ROUND(PPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,$B220,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I220=0,0,ROUND(PPMT(VLOOKUP($C220,Rate_table,2,TRUE)/12,COUNTIF($I$27:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98146},null,null,{"$f":"IF(ISNUMBER(C220)=FALSE,\"\",IF(AND(D220>$E$15,OR(MONTH(C220)=$E$16,MONTH(C220)=$E$17,MONTH(C220)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),SUM(E220:H220,J220:K220),\"\")","v":129190},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),D220-F220-J220,\"\")","v":24737103},null,null,{"$f":"IF(AND($J220>0,$E$19=\"時間短縮\"),Remain_Month,$R219-1)","v":219}]
[16,{"$f":"ROWS($B$27:B221)","v":195},{"$f":"IF(AND(ValuesEntered,R220>0),IF(AND(ISNUMBER(O220),R220>0),EDATE(C220,1),\"\"),\"\")","v":"2033-06-01"},{"$f":"IF(C221=\"\",0,O220)","v":24737103},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C221)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,1,$R220,$D221)*-1,0),ROUND(IPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,$B221,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I221=0,0,ROUND(IPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,COUNTIF($I$27:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30921},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,1,$R220,$D221)*-1,0),ROUND(PPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,$B221,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I221=0,0,ROUND(PPMT(VLOOKUP($C221,Rate_table,2,TRUE)/12,COUNTIF($I$27:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98269},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),SUM(E221:H221,J221:K221),\"\")","v":129190},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),D221-F221-J221,\"\")","v":24638834},null,null,218]
[16,{"$f":"ROWS($B$27:B222)","v":196},{"$f":"IF(AND(ValuesEntered,R221>0),IF(AND(ISNUMBER(O221),R221>0),EDATE(C221,1),\"\"),\"\")","v":"2033-07-01"},24638834,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C222)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,1,$R221,$D222)*-1,0),ROUND(IPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,$B222,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I222=0,0,ROUND(IPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,COUNTIF($I$27:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40239},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,1,$R221,$D222)*-1,0),ROUND(PPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,$B222,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I222=0,0,ROUND(PPMT(VLOOKUP($C222,Rate_table,2,TRUE)/12,COUNTIF($I$27:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297954},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),SUM(E222:H222,J222:K222),\"\")","v":338193},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),D222-F222-J222,\"\")","v":24340880},null,null,217]
[16,{"$f":"ROWS($B$27:B223)","v":197},{"$f":"IF(AND(ValuesEntered,R222>0),IF(AND(ISNUMBER(O222),R222>0),EDATE(C222,1),\"\"),\"\")","v":"2033-08-01"},24340880,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C223)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,1,$R222,$D223)*-1,0),ROUND(IPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,$B223,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I223=0,0,ROUND(IPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,COUNTIF($I$27:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30426},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,1,$R222,$D223)*-1,0),ROUND(PPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,$B223,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I223=0,0,ROUND(PPMT(VLOOKUP($C223,Rate_table,2,TRUE)/12,COUNTIF($I$27:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97713},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),SUM(E223:H223,J223:K223),\"\")","v":128139},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),D223-F223-J223,\"\")","v":24243167},null,null,216]
[16,{"$f":"ROWS($B$27:B224)","v":198},{"$f":"IF(AND(ValuesEntered,R223>0),IF(AND(ISNUMBER(O223),R223>0),EDATE(C223,1),\"\"),\"\")","v":"2033-09-01"},24243167,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C224)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,1,$R223,$D224)*-1,0),ROUND(IPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,$B224,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I224=0,0,ROUND(IPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,COUNTIF($I$27:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30304},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,1,$R223,$D224)*-1,0),ROUND(PPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,$B224,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I224=0,0,ROUND(PPMT(VLOOKUP($C224,Rate_table,2,TRUE)/12,COUNTIF($I$27:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97836},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),SUM(E224:H224,J224:K224),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),D224-F224-J224,\"\")","v":24145331},null,null,215]
[16,{"$f":"ROWS($B$27:B225)","v":199},{"$f":"IF(AND(ValuesEntered,R224>0),IF(AND(ISNUMBER(O224),R224>0),EDATE(C224,1),\"\"),\"\")","v":"2033-10-01"},24145331,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C225)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,1,$R224,$D225)*-1,0),ROUND(IPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,$B225,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I225=0,0,ROUND(IPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,COUNTIF($I$27:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30182},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,1,$R224,$D225)*-1,0),ROUND(PPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,$B225,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I225=0,0,ROUND(PPMT(VLOOKUP($C225,Rate_table,2,TRUE)/12,COUNTIF($I$27:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97958},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),SUM(E225:H225,J225:K225),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),D225-F225-J225,\"\")","v":24047373},null,null,214]
[16,{"$f":"ROWS($B$27:B226)","v":200},{"$f":"IF(AND(ValuesEntered,R225>0),IF(AND(ISNUMBER(O225),R225>0),EDATE(C225,1),\"\"),\"\")","v":"2033-11-01"},24047373,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C226)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,1,$R225,$D226)*-1,0),ROUND(IPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,$B226,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I226=0,0,ROUND(IPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,COUNTIF($I$27:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30059},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,1,$R225,$D226)*-1,0),ROUND(PPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,$B226,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I226=0,0,ROUND(PPMT(VLOOKUP($C226,Rate_table,2,TRUE)/12,COUNTIF($I$27:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98080},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),SUM(E226:H226,J226:K226),\"\")","v":128139},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),D226-F226-J226,\"\")","v":23949293},null,null,213]
[16,{"$f":"ROWS($B$27:B227)","v":201},{"$f":"IF(AND(ValuesEntered,R226>0),IF(AND(ISNUMBER(O226),R226>0),EDATE(C226,1),\"\"),\"\")","v":"2033-12-01"},23949293,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C227)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,1,$R226,$D227)*-1,0),ROUND(IPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,$B227,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I227=0,0,ROUND(IPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,COUNTIF($I$27:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29937},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,1,$R226,$D227)*-1,0),ROUND(PPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,$B227,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I227=0,0,ROUND(PPMT(VLOOKUP($C227,Rate_table,2,TRUE)/12,COUNTIF($I$27:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98203},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),SUM(E227:H227,J227:K227),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),D227-F227-J227,\"\")","v":23851090},null,null,212]
[17,{"$f":"ROWS($B$27:B228)","v":202},{"$f":"IF(AND(ValuesEntered,R227>0),IF(AND(ISNUMBER(O227),R227>0),EDATE(C227,1),\"\"),\"\")","v":"2034-01-01"},23851090,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C228)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,1,$R227,$D228)*-1,0),ROUND(IPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,$B228,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I228=0,0,ROUND(IPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,COUNTIF($I$27:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29814},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,1,$R227,$D228)*-1,0),ROUND(PPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,$B228,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I228=0,0,ROUND(PPMT(VLOOKUP($C228,Rate_table,2,TRUE)/12,COUNTIF($I$27:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98326},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),SUM(E228:H228,J228:K228),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),D228-F228-J228,\"\")","v":23752764},null,null,211]
[17,{"$f":"ROWS($B$27:B229)","v":203},{"$f":"IF(AND(ValuesEntered,R228>0),IF(AND(ISNUMBER(O228),R228>0),EDATE(C228,1),\"\"),\"\")","v":"2034-02-01"},23752764,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C229)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,1,$R228,$D229)*-1,0),ROUND(IPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,$B229,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I229=0,0,ROUND(IPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,COUNTIF($I$27:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29691},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,1,$R228,$D229)*-1,0),ROUND(PPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,$B229,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I229=0,0,ROUND(PPMT(VLOOKUP($C229,Rate_table,2,TRUE)/12,COUNTIF($I$27:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98449},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),SUM(E229:H229,J229:K229),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),D229-F229-J229,\"\")","v":23654315},null,null,210]
[17,{"$f":"ROWS($B$27:B230)","v":204},{"$f":"IF(AND(ValuesEntered,R229>0),IF(AND(ISNUMBER(O229),R229>0),EDATE(C229,1),\"\"),\"\")","v":"2034-03-01"},23654315,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C230)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,1,$R229,$D230)*-1,0),ROUND(IPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,$B230,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I230=0,0,ROUND(IPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,COUNTIF($I$27:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29568},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,1,$R229,$D230)*-1,0),ROUND(PPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,$B230,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I230=0,0,ROUND(PPMT(VLOOKUP($C230,Rate_table,2,TRUE)/12,COUNTIF($I$27:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98572},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),SUM(E230:H230,J230:K230),\"\")","v":128140},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),D230-F230-J230,\"\")","v":23555743},null,null,209]
[17,{"$f":"ROWS($B$27:B231)","v":205},{"$f":"IF(AND(ValuesEntered,R230>0),IF(AND(ISNUMBER(O230),R230>0),EDATE(C230,1),\"\"),\"\")","v":"2034-04-01"},23555743,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C231)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,1,$R230,$D231)*-1,0),ROUND(IPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,$B231,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I231=0,0,ROUND(IPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,COUNTIF($I$27:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38636},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,1,$R230,$D231)*-1,0),ROUND(PPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,$B231,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I231=0,0,ROUND(PPMT(VLOOKUP($C231,Rate_table,2,TRUE)/12,COUNTIF($I$27:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298506},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),SUM(E231:H231,J231:K231),\"\")","v":337142},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),D231-F231-J231,\"\")","v":23257237},null,null,208]
[17,{"$f":"ROWS($B$27:B232)","v":206},{"$f":"IF(AND(ValuesEntered,R231>0),IF(AND(ISNUMBER(O231),R231>0),EDATE(C231,1),\"\"),\"\")","v":"2034-05-01"},23257237,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C232)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,1,$R231,$D232)*-1,0),ROUND(IPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,$B232,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I232=0,0,ROUND(IPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,COUNTIF($I$27:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29072},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,1,$R231,$D232)*-1,0),ROUND(PPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,$B232,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I232=0,0,ROUND(PPMT(VLOOKUP($C232,Rate_table,2,TRUE)/12,COUNTIF($I$27:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97977},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),SUM(E232:H232,J232:K232),\"\")","v":127049},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),D232-F232-J232,\"\")","v":23159260},null,null,207]
[17,{"$f":"ROWS($B$27:B233)","v":207},{"$f":"IF(AND(ValuesEntered,R232>0),IF(AND(ISNUMBER(O232),R232>0),EDATE(C232,1),\"\"),\"\")","v":"2034-06-01"},23159260,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C233)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,1,$R232,$D233)*-1,0),ROUND(IPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,$B233,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I233=0,0,ROUND(IPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,COUNTIF($I$27:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28949},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,1,$R232,$D233)*-1,0),ROUND(PPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,$B233,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I233=0,0,ROUND(PPMT(VLOOKUP($C233,Rate_table,2,TRUE)/12,COUNTIF($I$27:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98099},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),SUM(E233:H233,J233:K233),\"\")","v":127048},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),D233-F233-J233,\"\")","v":23061161},null,null,206]
[17,{"$f":"ROWS($B$27:B234)","v":208},{"$f":"IF(AND(ValuesEntered,R233>0),IF(AND(ISNUMBER(O233),R233>0),EDATE(C233,1),\"\"),\"\")","v":"2034-07-01"},23061161,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C234)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,1,$R233,$D234)*-1,0),ROUND(IPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,$B234,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I234=0,0,ROUND(IPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,COUNTIF($I$27:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37767},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,1,$R233,$D234)*-1,0),ROUND(PPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,$B234,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I234=0,0,ROUND(PPMT(VLOOKUP($C234,Rate_table,2,TRUE)/12,COUNTIF($I$27:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298283},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),SUM(E234:H234,J234:K234),\"\")","v":336050},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),D234-F234-J234,\"\")","v":22762878},null,null,205]
[17,{"$f":"ROWS($B$27:B235)","v":209},{"$f":"IF(AND(ValuesEntered,R234>0),IF(AND(ISNUMBER(O234),R234>0),EDATE(C234,1),\"\"),\"\")","v":"2034-08-01"},22762878,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C235)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,1,$R234,$D235)*-1,0),ROUND(IPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,$B235,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I235=0,0,ROUND(IPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,COUNTIF($I$27:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28454},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,1,$R234,$D235)*-1,0),ROUND(PPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,$B235,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I235=0,0,ROUND(PPMT(VLOOKUP($C235,Rate_table,2,TRUE)/12,COUNTIF($I$27:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97488},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),SUM(E235:H235,J235:K235),\"\")","v":125942},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),D235-F235-J235,\"\")","v":22665390},null,null,204]
[17,{"$f":"ROWS($B$27:B236)","v":210},{"$f":"IF(AND(ValuesEntered,R235>0),IF(AND(ISNUMBER(O235),R235>0),EDATE(C235,1),\"\"),\"\")","v":"2034-09-01"},22665390,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C236)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,1,$R235,$D236)*-1,0),ROUND(IPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,$B236,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I236=0,0,ROUND(IPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,COUNTIF($I$27:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28332},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,1,$R235,$D236)*-1,0),ROUND(PPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,$B236,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I236=0,0,ROUND(PPMT(VLOOKUP($C236,Rate_table,2,TRUE)/12,COUNTIF($I$27:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97609},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),SUM(E236:H236,J236:K236),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),D236-F236-J236,\"\")","v":22567781},null,null,203]
[17,{"$f":"ROWS($B$27:B237)","v":211},{"$f":"IF(AND(ValuesEntered,R236>0),IF(AND(ISNUMBER(O236),R236>0),EDATE(C236,1),\"\"),\"\")","v":"2034-10-01"},22567781,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C237)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,1,$R236,$D237)*-1,0),ROUND(IPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,$B237,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I237=0,0,ROUND(IPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,COUNTIF($I$27:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28210},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,1,$R236,$D237)*-1,0),ROUND(PPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,$B237,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I237=0,0,ROUND(PPMT(VLOOKUP($C237,Rate_table,2,TRUE)/12,COUNTIF($I$27:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97731},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),SUM(E237:H237,J237:K237),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),D237-F237-J237,\"\")","v":22470050},null,null,202]
[17,{"$f":"ROWS($B$27:B238)","v":212},{"$f":"IF(AND(ValuesEntered,R237>0),IF(AND(ISNUMBER(O237),R237>0),EDATE(C237,1),\"\"),\"\")","v":"2034-11-01"},22470050,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C238)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,1,$R237,$D238)*-1,0),ROUND(IPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,$B238,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I238=0,0,ROUND(IPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,COUNTIF($I$27:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28088},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,1,$R237,$D238)*-1,0),ROUND(PPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,$B238,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I238=0,0,ROUND(PPMT(VLOOKUP($C238,Rate_table,2,TRUE)/12,COUNTIF($I$27:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97854},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),SUM(E238:H238,J238:K238),\"\")","v":125942},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),D238-F238-J238,\"\")","v":22372196},null,null,201]
[17,{"$f":"ROWS($B$27:B239)","v":213},{"$f":"IF(AND(ValuesEntered,R238>0),IF(AND(ISNUMBER(O238),R238>0),EDATE(C238,1),\"\"),\"\")","v":"2034-12-01"},22372196,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C239)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,1,$R238,$D239)*-1,0),ROUND(IPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,$B239,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I239=0,0,ROUND(IPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,COUNTIF($I$27:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27965},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,1,$R238,$D239)*-1,0),ROUND(PPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,$B239,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I239=0,0,ROUND(PPMT(VLOOKUP($C239,Rate_table,2,TRUE)/12,COUNTIF($I$27:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97976},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),SUM(E239:H239,J239:K239),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),D239-F239-J239,\"\")","v":22274220},null,null,200]
[18,{"$f":"ROWS($B$27:B240)","v":214},{"$f":"IF(AND(ValuesEntered,R239>0),IF(AND(ISNUMBER(O239),R239>0),EDATE(C239,1),\"\"),\"\")","v":"2035-01-01"},22274220,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C240)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,1,$R239,$D240)*-1,0),ROUND(IPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,$B240,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I240=0,0,ROUND(IPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,COUNTIF($I$27:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27843},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,1,$R239,$D240)*-1,0),ROUND(PPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,$B240,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I240=0,0,ROUND(PPMT(VLOOKUP($C240,Rate_table,2,TRUE)/12,COUNTIF($I$27:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98098},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),SUM(E240:H240,J240:K240),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),D240-F240-J240,\"\")","v":22176122},null,null,199]
[18,{"$f":"ROWS($B$27:B241)","v":215},{"$f":"IF(AND(ValuesEntered,R240>0),IF(AND(ISNUMBER(O240),R240>0),EDATE(C240,1),\"\"),\"\")","v":"2035-02-01"},22176122,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C241)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,1,$R240,$D241)*-1,0),ROUND(IPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,$B241,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I241=0,0,ROUND(IPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,COUNTIF($I$27:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27720},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,1,$R240,$D241)*-1,0),ROUND(PPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,$B241,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I241=0,0,ROUND(PPMT(VLOOKUP($C241,Rate_table,2,TRUE)/12,COUNTIF($I$27:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98221},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),SUM(E241:H241,J241:K241),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),D241-F241-J241,\"\")","v":22077901},null,null,198]
[18,{"$f":"ROWS($B$27:B242)","v":216},{"$f":"IF(AND(ValuesEntered,R241>0),IF(AND(ISNUMBER(O241),R241>0),EDATE(C241,1),\"\"),\"\")","v":"2035-03-01"},22077901,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C242)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,1,$R241,$D242)*-1,0),ROUND(IPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,$B242,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I242=0,0,ROUND(IPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,COUNTIF($I$27:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27597},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,1,$R241,$D242)*-1,0),ROUND(PPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,$B242,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I242=0,0,ROUND(PPMT(VLOOKUP($C242,Rate_table,2,TRUE)/12,COUNTIF($I$27:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98344},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),SUM(E242:H242,J242:K242),\"\")","v":125941},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),D242-F242-J242,\"\")","v":21979557},null,null,197]
[18,{"$f":"ROWS($B$27:B243)","v":217},{"$f":"IF(AND(ValuesEntered,R242>0),IF(AND(ISNUMBER(O242),R242>0),EDATE(C242,1),\"\"),\"\")","v":"2035-04-01"},21979557,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C243)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,1,$R242,$D243)*-1,0),ROUND(IPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,$B243,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I243=0,0,ROUND(IPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,COUNTIF($I$27:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36165},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,1,$R242,$D243)*-1,0),ROUND(PPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,$B243,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I243=0,0,ROUND(PPMT(VLOOKUP($C243,Rate_table,2,TRUE)/12,COUNTIF($I$27:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298778},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),SUM(E243:H243,J243:K243),\"\")","v":334943},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),D243-F243-J243,\"\")","v":21680779},null,null,196]
[18,{"$f":"ROWS($B$27:B244)","v":218},{"$f":"IF(AND(ValuesEntered,R243>0),IF(AND(ISNUMBER(O243),R243>0),EDATE(C243,1),\"\"),\"\")","v":"2035-05-01"},21680779,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C244)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,1,$R243,$D244)*-1,0),ROUND(IPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,$B244,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I244=0,0,ROUND(IPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,COUNTIF($I$27:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27101},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,1,$R243,$D244)*-1,0),ROUND(PPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,$B244,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I244=0,0,ROUND(PPMT(VLOOKUP($C244,Rate_table,2,TRUE)/12,COUNTIF($I$27:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97687},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),SUM(E244:H244,J244:K244),\"\")","v":124788},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),D244-F244-J244,\"\")","v":21583092},null,null,195]
[18,{"$f":"ROWS($B$27:B245)","v":219},{"$f":"IF(AND(ValuesEntered,R244>0),IF(AND(ISNUMBER(O244),R244>0),EDATE(C244,1),\"\"),\"\")","v":"2035-06-01"},21583092,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C245)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,1,$R244,$D245)*-1,0),ROUND(IPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,$B245,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I245=0,0,ROUND(IPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,COUNTIF($I$27:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26979},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,1,$R244,$D245)*-1,0),ROUND(PPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,$B245,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I245=0,0,ROUND(PPMT(VLOOKUP($C245,Rate_table,2,TRUE)/12,COUNTIF($I$27:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97809},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),SUM(E245:H245,J245:K245),\"\")","v":124788},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),D245-F245-J245,\"\")","v":21485283},null,null,194]
[18,{"$f":"ROWS($B$27:B246)","v":220},{"$f":"IF(AND(ValuesEntered,R245>0),IF(AND(ISNUMBER(O245),R245>0),EDATE(C245,1),\"\"),\"\")","v":"2035-07-01"},21485283,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C246)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,1,$R245,$D246)*-1,0),ROUND(IPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,$B246,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I246=0,0,ROUND(IPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,COUNTIF($I$27:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35298},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,1,$R245,$D246)*-1,0),ROUND(PPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,$B246,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I246=0,0,ROUND(PPMT(VLOOKUP($C246,Rate_table,2,TRUE)/12,COUNTIF($I$27:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298494},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),SUM(E246:H246,J246:K246),\"\")","v":333792},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),D246-F246-J246,\"\")","v":21186789},null,null,193]
[18,{"$f":"ROWS($B$27:B247)","v":221},{"$f":"IF(AND(ValuesEntered,R246>0),IF(AND(ISNUMBER(O246),R246>0),EDATE(C246,1),\"\"),\"\")","v":"2035-08-01"},21186789,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C247)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,1,$R246,$D247)*-1,0),ROUND(IPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,$B247,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I247=0,0,ROUND(IPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,COUNTIF($I$27:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26483},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,1,$R246,$D247)*-1,0),ROUND(PPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,$B247,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I247=0,0,ROUND(PPMT(VLOOKUP($C247,Rate_table,2,TRUE)/12,COUNTIF($I$27:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97135},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),SUM(E247:H247,J247:K247),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),D247-F247-J247,\"\")","v":21089654},null,null,192]
[18,{"$f":"ROWS($B$27:B248)","v":222},{"$f":"IF(AND(ValuesEntered,R247>0),IF(AND(ISNUMBER(O247),R247>0),EDATE(C247,1),\"\"),\"\")","v":"2035-09-01"},21089654,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C248)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,1,$R247,$D248)*-1,0),ROUND(IPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,$B248,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I248=0,0,ROUND(IPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,COUNTIF($I$27:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26362},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,1,$R247,$D248)*-1,0),ROUND(PPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,$B248,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I248=0,0,ROUND(PPMT(VLOOKUP($C248,Rate_table,2,TRUE)/12,COUNTIF($I$27:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97256},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),SUM(E248:H248,J248:K248),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),D248-F248-J248,\"\")","v":20992398},null,null,191]
[18,{"$f":"ROWS($B$27:B249)","v":223},{"$f":"IF(AND(ValuesEntered,R248>0),IF(AND(ISNUMBER(O248),R248>0),EDATE(C248,1),\"\"),\"\")","v":"2035-10-01"},20992398,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C249)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,1,$R248,$D249)*-1,0),ROUND(IPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,$B249,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I249=0,0,ROUND(IPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,COUNTIF($I$27:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26240},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,1,$R248,$D249)*-1,0),ROUND(PPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,$B249,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I249=0,0,ROUND(PPMT(VLOOKUP($C249,Rate_table,2,TRUE)/12,COUNTIF($I$27:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97378},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),SUM(E249:H249,J249:K249),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),D249-F249-J249,\"\")","v":20895020},null,null,190]
[18,{"$f":"ROWS($B$27:B250)","v":224},{"$f":"IF(AND(ValuesEntered,R249>0),IF(AND(ISNUMBER(O249),R249>0),EDATE(C249,1),\"\"),\"\")","v":"2035-11-01"},20895020,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C250)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,1,$R249,$D250)*-1,0),ROUND(IPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,$B250,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I250=0,0,ROUND(IPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,COUNTIF($I$27:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26119},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,1,$R249,$D250)*-1,0),ROUND(PPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,$B250,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I250=0,0,ROUND(PPMT(VLOOKUP($C250,Rate_table,2,TRUE)/12,COUNTIF($I$27:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97499},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),SUM(E250:H250,J250:K250),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),D250-F250-J250,\"\")","v":20797521},null,null,189]
[18,{"$f":"ROWS($B$27:B251)","v":225},{"$f":"IF(AND(ValuesEntered,R250>0),IF(AND(ISNUMBER(O250),R250>0),EDATE(C250,1),\"\"),\"\")","v":"2035-12-01"},20797521,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C251)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,1,$R250,$D251)*-1,0),ROUND(IPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,$B251,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I251=0,0,ROUND(IPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,COUNTIF($I$27:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25997},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,1,$R250,$D251)*-1,0),ROUND(PPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,$B251,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I251=0,0,ROUND(PPMT(VLOOKUP($C251,Rate_table,2,TRUE)/12,COUNTIF($I$27:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97621},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),SUM(E251:H251,J251:K251),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),D251-F251-J251,\"\")","v":20699900},null,null,188]
[19,{"$f":"ROWS($B$27:B252)","v":226},{"$f":"IF(AND(ValuesEntered,R251>0),IF(AND(ISNUMBER(O251),R251>0),EDATE(C251,1),\"\"),\"\")","v":"2036-01-01"},20699900,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C252)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,1,$R251,$D252)*-1,0),ROUND(IPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,$B252,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I252=0,0,ROUND(IPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,COUNTIF($I$27:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25875},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,1,$R251,$D252)*-1,0),ROUND(PPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,$B252,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I252=0,0,ROUND(PPMT(VLOOKUP($C252,Rate_table,2,TRUE)/12,COUNTIF($I$27:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97743},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),SUM(E252:H252,J252:K252),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),D252-F252-J252,\"\")","v":20602157},null,null,187]
[19,{"$f":"ROWS($B$27:B253)","v":227},{"$f":"IF(AND(ValuesEntered,R252>0),IF(AND(ISNUMBER(O252),R252>0),EDATE(C252,1),\"\"),\"\")","v":"2036-02-01"},20602157,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C253)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,1,$R252,$D253)*-1,0),ROUND(IPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,$B253,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I253=0,0,ROUND(IPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,COUNTIF($I$27:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25753},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,1,$R252,$D253)*-1,0),ROUND(PPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,$B253,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I253=0,0,ROUND(PPMT(VLOOKUP($C253,Rate_table,2,TRUE)/12,COUNTIF($I$27:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97865},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),SUM(E253:H253,J253:K253),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),D253-F253-J253,\"\")","v":20504292},null,null,186]
[19,{"$f":"ROWS($B$27:B254)","v":228},{"$f":"IF(AND(ValuesEntered,R253>0),IF(AND(ISNUMBER(O253),R253>0),EDATE(C253,1),\"\"),\"\")","v":"2036-03-01"},20504292,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C254)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,1,$R253,$D254)*-1,0),ROUND(IPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,$B254,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I254=0,0,ROUND(IPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,COUNTIF($I$27:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25630},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,1,$R253,$D254)*-1,0),ROUND(PPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,$B254,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I254=0,0,ROUND(PPMT(VLOOKUP($C254,Rate_table,2,TRUE)/12,COUNTIF($I$27:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97988},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),SUM(E254:H254,J254:K254),\"\")","v":123618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),D254-F254-J254,\"\")","v":20406304},null,null,185]
[19,{"$f":"ROWS($B$27:B255)","v":229},{"$f":"IF(AND(ValuesEntered,R254>0),IF(AND(ISNUMBER(O254),R254>0),EDATE(C254,1),\"\"),\"\")","v":"2036-04-01"},20406304,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C255)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,1,$R254,$D255)*-1,0),ROUND(IPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,$B255,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I255=0,0,ROUND(IPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,COUNTIF($I$27:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33698},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,1,$R254,$D255)*-1,0),ROUND(PPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,$B255,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I255=0,0,ROUND(PPMT(VLOOKUP($C255,Rate_table,2,TRUE)/12,COUNTIF($I$27:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298922},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),SUM(E255:H255,J255:K255),\"\")","v":332620},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),D255-F255-J255,\"\")","v":20107382},null,null,184]
[19,{"$f":"ROWS($B$27:B256)","v":230},{"$f":"IF(AND(ValuesEntered,R255>0),IF(AND(ISNUMBER(O255),R255>0),EDATE(C255,1),\"\"),\"\")","v":"2036-05-01"},20107382,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C256)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,1,$R255,$D256)*-1,0),ROUND(IPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,$B256,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I256=0,0,ROUND(IPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,COUNTIF($I$27:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25134},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,1,$R255,$D256)*-1,0),ROUND(PPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,$B256,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I256=0,0,ROUND(PPMT(VLOOKUP($C256,Rate_table,2,TRUE)/12,COUNTIF($I$27:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97261},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),SUM(E256:H256,J256:K256),\"\")","v":122395},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),D256-F256-J256,\"\")","v":20010121},null,null,183]
[19,{"$f":"ROWS($B$27:B257)","v":231},{"$f":"IF(AND(ValuesEntered,R256>0),IF(AND(ISNUMBER(O256),R256>0),EDATE(C256,1),\"\"),\"\")","v":"2036-06-01"},20010121,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C257)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,1,$R256,$D257)*-1,0),ROUND(IPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,$B257,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I257=0,0,ROUND(IPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,COUNTIF($I$27:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25013},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,1,$R256,$D257)*-1,0),ROUND(PPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,$B257,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I257=0,0,ROUND(PPMT(VLOOKUP($C257,Rate_table,2,TRUE)/12,COUNTIF($I$27:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97383},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),SUM(E257:H257,J257:K257),\"\")","v":122396},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),D257-F257-J257,\"\")","v":19912738},null,null,182]
[19,{"$f":"ROWS($B$27:B258)","v":232},{"$f":"IF(AND(ValuesEntered,R257>0),IF(AND(ISNUMBER(O257),R257>0),EDATE(C257,1),\"\"),\"\")","v":"2036-07-01"},19912738,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C258)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,1,$R257,$D258)*-1,0),ROUND(IPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,$B258,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I258=0,0,ROUND(IPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,COUNTIF($I$27:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32830},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,1,$R257,$D258)*-1,0),ROUND(PPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,$B258,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I258=0,0,ROUND(PPMT(VLOOKUP($C258,Rate_table,2,TRUE)/12,COUNTIF($I$27:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298568},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),SUM(E258:H258,J258:K258),\"\")","v":331398},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),D258-F258-J258,\"\")","v":19614170},null,null,181]
[19,{"$f":"ROWS($B$27:B259)","v":233},{"$f":"IF(AND(ValuesEntered,R258>0),IF(AND(ISNUMBER(O258),R258>0),EDATE(C258,1),\"\"),\"\")","v":"2036-08-01"},19614170,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C259)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,1,$R258,$D259)*-1,0),ROUND(IPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,$B259,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I259=0,0,ROUND(IPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,COUNTIF($I$27:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24518},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,1,$R258,$D259)*-1,0),ROUND(PPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,$B259,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I259=0,0,ROUND(PPMT(VLOOKUP($C259,Rate_table,2,TRUE)/12,COUNTIF($I$27:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96636},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),SUM(E259:H259,J259:K259),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),D259-F259-J259,\"\")","v":19517534},null,null,180]
[19,{"$f":"ROWS($B$27:B260)","v":234},{"$f":"IF(AND(ValuesEntered,R259>0),IF(AND(ISNUMBER(O259),R259>0),EDATE(C259,1),\"\"),\"\")","v":"2036-09-01"},19517534,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C260)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,1,$R259,$D260)*-1,0),ROUND(IPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,$B260,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I260=0,0,ROUND(IPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,COUNTIF($I$27:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24397},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,1,$R259,$D260)*-1,0),ROUND(PPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,$B260,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I260=0,0,ROUND(PPMT(VLOOKUP($C260,Rate_table,2,TRUE)/12,COUNTIF($I$27:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96757},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),SUM(E260:H260,J260:K260),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),D260-F260-J260,\"\")","v":19420777},null,null,179]
[19,{"$f":"ROWS($B$27:B261)","v":235},{"$f":"IF(AND(ValuesEntered,R260>0),IF(AND(ISNUMBER(O260),R260>0),EDATE(C260,1),\"\"),\"\")","v":"2036-10-01"},19420777,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C261)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,1,$R260,$D261)*-1,0),ROUND(IPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,$B261,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I261=0,0,ROUND(IPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,COUNTIF($I$27:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24276},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,1,$R260,$D261)*-1,0),ROUND(PPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,$B261,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I261=0,0,ROUND(PPMT(VLOOKUP($C261,Rate_table,2,TRUE)/12,COUNTIF($I$27:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96878},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),SUM(E261:H261,J261:K261),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),D261-F261-J261,\"\")","v":19323899},null,null,178]
[19,{"$f":"ROWS($B$27:B262)","v":236},{"$f":"IF(AND(ValuesEntered,R261>0),IF(AND(ISNUMBER(O261),R261>0),EDATE(C261,1),\"\"),\"\")","v":"2036-11-01"},19323899,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C262)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,1,$R261,$D262)*-1,0),ROUND(IPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,$B262,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I262=0,0,ROUND(IPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,COUNTIF($I$27:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24155},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,1,$R261,$D262)*-1,0),ROUND(PPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,$B262,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I262=0,0,ROUND(PPMT(VLOOKUP($C262,Rate_table,2,TRUE)/12,COUNTIF($I$27:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96999},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),SUM(E262:H262,J262:K262),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),D262-F262-J262,\"\")","v":19226900},null,null,177]
[19,{"$f":"ROWS($B$27:B263)","v":237},{"$f":"IF(AND(ValuesEntered,R262>0),IF(AND(ISNUMBER(O262),R262>0),EDATE(C262,1),\"\"),\"\")","v":"2036-12-01"},19226900,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C263)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,1,$R262,$D263)*-1,0),ROUND(IPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,$B263,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I263=0,0,ROUND(IPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,COUNTIF($I$27:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24034},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,1,$R262,$D263)*-1,0),ROUND(PPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,$B263,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I263=0,0,ROUND(PPMT(VLOOKUP($C263,Rate_table,2,TRUE)/12,COUNTIF($I$27:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97120},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),SUM(E263:H263,J263:K263),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),D263-F263-J263,\"\")","v":19129780},null,null,176]
[20,{"$f":"ROWS($B$27:B264)","v":238},{"$f":"IF(AND(ValuesEntered,R263>0),IF(AND(ISNUMBER(O263),R263>0),EDATE(C263,1),\"\"),\"\")","v":"2037-01-01"},19129780,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C264)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,1,$R263,$D264)*-1,0),ROUND(IPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,$B264,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I264=0,0,ROUND(IPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,COUNTIF($I$27:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23912},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,1,$R263,$D264)*-1,0),ROUND(PPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,$B264,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I264=0,0,ROUND(PPMT(VLOOKUP($C264,Rate_table,2,TRUE)/12,COUNTIF($I$27:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97242},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),SUM(E264:H264,J264:K264),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),D264-F264-J264,\"\")","v":19032538},null,null,175]
[20,{"$f":"ROWS($B$27:B265)","v":239},{"$f":"IF(AND(ValuesEntered,R264>0),IF(AND(ISNUMBER(O264),R264>0),EDATE(C264,1),\"\"),\"\")","v":"2037-02-01"},19032538,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C265)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,1,$R264,$D265)*-1,0),ROUND(IPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,$B265,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I265=0,0,ROUND(IPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,COUNTIF($I$27:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23791},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,1,$R264,$D265)*-1,0),ROUND(PPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,$B265,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I265=0,0,ROUND(PPMT(VLOOKUP($C265,Rate_table,2,TRUE)/12,COUNTIF($I$27:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97363},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),SUM(E265:H265,J265:K265),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),D265-F265-J265,\"\")","v":18935175},null,null,174]
[20,{"$f":"ROWS($B$27:B266)","v":240},{"$f":"IF(AND(ValuesEntered,R265>0),IF(AND(ISNUMBER(O265),R265>0),EDATE(C265,1),\"\"),\"\")","v":"2037-03-01"},18935175,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C266)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,1,$R265,$D266)*-1,0),ROUND(IPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,$B266,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I266=0,0,ROUND(IPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,COUNTIF($I$27:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23669},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,1,$R265,$D266)*-1,0),ROUND(PPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,$B266,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I266=0,0,ROUND(PPMT(VLOOKUP($C266,Rate_table,2,TRUE)/12,COUNTIF($I$27:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97485},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),SUM(E266:H266,J266:K266),\"\")","v":121154},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),D266-F266-J266,\"\")","v":18837690},null,null,173]
[20,{"$f":"ROWS($B$27:B267)","v":241},{"$f":"IF(AND(ValuesEntered,R266>0),IF(AND(ISNUMBER(O266),R266>0),EDATE(C266,1),\"\"),\"\")","v":"2037-04-01"},18837690,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C267)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,1,$R266,$D267)*-1,0),ROUND(IPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,$B267,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I267=0,0,ROUND(IPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,COUNTIF($I$27:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31235},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,1,$R266,$D267)*-1,0),ROUND(PPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,$B267,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I267=0,0,ROUND(PPMT(VLOOKUP($C267,Rate_table,2,TRUE)/12,COUNTIF($I$27:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298922},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),SUM(E267:H267,J267:K267),\"\")","v":330157},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),D267-F267-J267,\"\")","v":18538768},null,null,172]
[20,{"$f":"ROWS($B$27:B268)","v":242},{"$f":"IF(AND(ValuesEntered,R267>0),IF(AND(ISNUMBER(O267),R267>0),EDATE(C267,1),\"\"),\"\")","v":"2037-05-01"},18538768,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C268)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,1,$R267,$D268)*-1,0),ROUND(IPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,$B268,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I268=0,0,ROUND(IPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,COUNTIF($I$27:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23173},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,1,$R267,$D268)*-1,0),ROUND(PPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,$B268,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I268=0,0,ROUND(PPMT(VLOOKUP($C268,Rate_table,2,TRUE)/12,COUNTIF($I$27:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96679},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),SUM(E268:H268,J268:K268),\"\")","v":119852},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),D268-F268-J268,\"\")","v":18442089},null,null,171]
[20,{"$f":"ROWS($B$27:B269)","v":243},{"$f":"IF(AND(ValuesEntered,R268>0),IF(AND(ISNUMBER(O268),R268>0),EDATE(C268,1),\"\"),\"\")","v":"2037-06-01"},18442089,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C269)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,1,$R268,$D269)*-1,0),ROUND(IPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,$B269,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I269=0,0,ROUND(IPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,COUNTIF($I$27:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23053},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,1,$R268,$D269)*-1,0),ROUND(PPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,$B269,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I269=0,0,ROUND(PPMT(VLOOKUP($C269,Rate_table,2,TRUE)/12,COUNTIF($I$27:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96800},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),SUM(E269:H269,J269:K269),\"\")","v":119853},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),D269-F269-J269,\"\")","v":18345289},null,null,170]
[20,{"$f":"ROWS($B$27:B270)","v":244},{"$f":"IF(AND(ValuesEntered,R269>0),IF(AND(ISNUMBER(O269),R269>0),EDATE(C269,1),\"\"),\"\")","v":"2037-07-01"},18345289,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C270)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,1,$R269,$D270)*-1,0),ROUND(IPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,$B270,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I270=0,0,ROUND(IPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,COUNTIF($I$27:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30368},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,1,$R269,$D270)*-1,0),ROUND(PPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,$B270,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I270=0,0,ROUND(PPMT(VLOOKUP($C270,Rate_table,2,TRUE)/12,COUNTIF($I$27:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298487},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),SUM(E270:H270,J270:K270),\"\")","v":328855},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),D270-F270-J270,\"\")","v":18046802},null,null,169]
[20,{"$f":"ROWS($B$27:B271)","v":245},{"$f":"IF(AND(ValuesEntered,R270>0),IF(AND(ISNUMBER(O270),R270>0),EDATE(C270,1),\"\"),\"\")","v":"2037-08-01"},18046802,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C271)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,1,$R270,$D271)*-1,0),ROUND(IPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,$B271,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I271=0,0,ROUND(IPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,COUNTIF($I$27:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22559},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,1,$R270,$D271)*-1,0),ROUND(PPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,$B271,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I271=0,0,ROUND(PPMT(VLOOKUP($C271,Rate_table,2,TRUE)/12,COUNTIF($I$27:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95970},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),SUM(E271:H271,J271:K271),\"\")","v":118529},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),D271-F271-J271,\"\")","v":17950832},null,null,168]
[20,{"$f":"ROWS($B$27:B272)","v":246},{"$f":"IF(AND(ValuesEntered,R271>0),IF(AND(ISNUMBER(O271),R271>0),EDATE(C271,1),\"\"),\"\")","v":"2037-09-01"},17950832,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C272)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,1,$R271,$D272)*-1,0),ROUND(IPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,$B272,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I272=0,0,ROUND(IPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,COUNTIF($I$27:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22439},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,1,$R271,$D272)*-1,0),ROUND(PPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,$B272,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I272=0,0,ROUND(PPMT(VLOOKUP($C272,Rate_table,2,TRUE)/12,COUNTIF($I$27:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96090},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),SUM(E272:H272,J272:K272),\"\")","v":118529},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),D272-F272-J272,\"\")","v":17854742},null,null,167]
[20,{"$f":"ROWS($B$27:B273)","v":247},{"$f":"IF(AND(ValuesEntered,R272>0),IF(AND(ISNUMBER(O272),R272>0),EDATE(C272,1),\"\"),\"\")","v":"2037-10-01"},17854742,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C273)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,1,$R272,$D273)*-1,0),ROUND(IPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,$B273,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I273=0,0,ROUND(IPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,COUNTIF($I$27:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22318},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,1,$R272,$D273)*-1,0),ROUND(PPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,$B273,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I273=0,0,ROUND(PPMT(VLOOKUP($C273,Rate_table,2,TRUE)/12,COUNTIF($I$27:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96210},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),SUM(E273:H273,J273:K273),\"\")","v":118528},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),D273-F273-J273,\"\")","v":17758532},null,null,166]
[20,{"$f":"ROWS($B$27:B274)","v":248},{"$f":"IF(AND(ValuesEntered,R273>0),IF(AND(ISNUMBER(O273),R273>0),EDATE(C273,1),\"\"),\"\")","v":"2037-11-01"},17758532,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C274)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,1,$R273,$D274)*-1,0),ROUND(IPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,$B274,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I274=0,0,ROUND(IPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,COUNTIF($I$27:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22198},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,1,$R273,$D274)*-1,0),ROUND(PPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,$B274,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I274=0,0,ROUND(PPMT(VLOOKUP($C274,Rate_table,2,TRUE)/12,COUNTIF($I$27:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96330},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),SUM(E274:H274,J274:K274),\"\")","v":118528},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),D274-F274-J274,\"\")","v":17662202},null,null,165]
[20,{"$f":"ROWS($B$27:B275)","v":249},{"$f":"IF(AND(ValuesEntered,R274>0),IF(AND(ISNUMBER(O274),R274>0),EDATE(C274,1),\"\"),\"\")","v":"2037-12-01"},17662202,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C275)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,1,$R274,$D275)*-1,0),ROUND(IPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,$B275,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I275=0,0,ROUND(IPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,COUNTIF($I$27:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22078},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,1,$R274,$D275)*-1,0),ROUND(PPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,$B275,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I275=0,0,ROUND(PPMT(VLOOKUP($C275,Rate_table,2,TRUE)/12,COUNTIF($I$27:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96451},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),SUM(E275:H275,J275:K275),\"\")","v":118529},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),D275-F275-J275,\"\")","v":17565751},null,null,164]
[21,{"$f":"ROWS($B$27:B276)","v":250},{"$f":"IF(AND(ValuesEntered,R275>0),IF(AND(ISNUMBER(O275),R275>0),EDATE(C275,1),\"\"),\"\")","v":"2038-01-01"},17565751,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C276)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,1,$R275,$D276)*-1,0),ROUND(IPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,$B276,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I276=0,0,ROUND(IPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,COUNTIF($I$27:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21957},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,1,$R275,$D276)*-1,0),ROUND(PPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,$B276,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I276=0,0,ROUND(PPMT(VLOOKUP($C276,Rate_table,2,TRUE)/12,COUNTIF($I$27:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96571},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),SUM(E276:H276,J276:K276),\"\")","v":118528},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),D276-F276-J276,\"\")","v":17469180},null,null,163]
[21,{"$f":"ROWS($B$27:B277)","v":251},{"$f":"IF(AND(ValuesEntered,R276>0),IF(AND(ISNUMBER(O276),R276>0),EDATE(C276,1),\"\"),\"\")","v":"2038-02-01"},17469180,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C277)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,1,$R276,$D277)*-1,0),ROUND(IPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,$B277,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I277=0,0,ROUND(IPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,COUNTIF($I$27:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21836},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,1,$R276,$D277)*-1,0),ROUND(PPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,$B277,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I277=0,0,ROUND(PPMT(VLOOKUP($C277,Rate_table,2,TRUE)/12,COUNTIF($I$27:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96692},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),SUM(E277:H277,J277:K277),\"\")","v":118528},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),D277-F277-J277,\"\")","v":17372488},null,null,162]
[21,{"$f":"ROWS($B$27:B278)","v":252},{"$f":"IF(AND(ValuesEntered,R277>0),IF(AND(ISNUMBER(O277),R277>0),EDATE(C277,1),\"\"),\"\")","v":"2038-03-01"},17372488,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C278)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,1,$R277,$D278)*-1,0),ROUND(IPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,$B278,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I278=0,0,ROUND(IPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,COUNTIF($I$27:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21716},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,1,$R277,$D278)*-1,0),ROUND(PPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,$B278,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I278=0,0,ROUND(PPMT(VLOOKUP($C278,Rate_table,2,TRUE)/12,COUNTIF($I$27:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96813},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),SUM(E278:H278,J278:K278),\"\")","v":118529},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),D278-F278-J278,\"\")","v":17275675},null,null,161]
[21,{"$f":"ROWS($B$27:B279)","v":253},{"$f":"IF(AND(ValuesEntered,R278>0),IF(AND(ISNUMBER(O278),R278>0),EDATE(C278,1),\"\"),\"\")","v":"2038-04-01"},17275675,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C279)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,1,$R278,$D279)*-1,0),ROUND(IPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,$B279,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I279=0,0,ROUND(IPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,COUNTIF($I$27:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28779},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,1,$R278,$D279)*-1,0),ROUND(PPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,$B279,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I279=0,0,ROUND(PPMT(VLOOKUP($C279,Rate_table,2,TRUE)/12,COUNTIF($I$27:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298752},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),SUM(E279:H279,J279:K279),\"\")","v":327531},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),D279-F279-J279,\"\")","v":16976923},null,null,160]
[21,{"$f":"ROWS($B$27:B280)","v":254},{"$f":"IF(AND(ValuesEntered,R279>0),IF(AND(ISNUMBER(O279),R279>0),EDATE(C279,1),\"\"),\"\")","v":"2038-05-01"},16976923,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C280)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,1,$R279,$D280)*-1,0),ROUND(IPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,$B280,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I280=0,0,ROUND(IPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,COUNTIF($I$27:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21221},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,1,$R279,$D280)*-1,0),ROUND(PPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,$B280,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I280=0,0,ROUND(PPMT(VLOOKUP($C280,Rate_table,2,TRUE)/12,COUNTIF($I$27:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95915},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),SUM(E280:H280,J280:K280),\"\")","v":117136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),D280-F280-J280,\"\")","v":16881008},null,null,159]
[21,{"$f":"ROWS($B$27:B281)","v":255},{"$f":"IF(AND(ValuesEntered,R280>0),IF(AND(ISNUMBER(O280),R280>0),EDATE(C280,1),\"\"),\"\")","v":"2038-06-01"},16881008,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C281)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,1,$R280,$D281)*-1,0),ROUND(IPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,$B281,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I281=0,0,ROUND(IPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,COUNTIF($I$27:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21101},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,1,$R280,$D281)*-1,0),ROUND(PPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,$B281,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I281=0,0,ROUND(PPMT(VLOOKUP($C281,Rate_table,2,TRUE)/12,COUNTIF($I$27:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96035},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),SUM(E281:H281,J281:K281),\"\")","v":117136},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),D281-F281-J281,\"\")","v":16784973},null,null,158]
[21,{"$f":"ROWS($B$27:B282)","v":256},{"$f":"IF(AND(ValuesEntered,R281>0),IF(AND(ISNUMBER(O281),R281>0),EDATE(C281,1),\"\"),\"\")","v":"2038-07-01"},16784973,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C282)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,1,$R281,$D282)*-1,0),ROUND(IPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,$B282,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I282=0,0,ROUND(IPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,COUNTIF($I$27:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27913},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,1,$R281,$D282)*-1,0),ROUND(PPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,$B282,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I282=0,0,ROUND(PPMT(VLOOKUP($C282,Rate_table,2,TRUE)/12,COUNTIF($I$27:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298226},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),SUM(E282:H282,J282:K282),\"\")","v":326139},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),D282-F282-J282,\"\")","v":16486747},null,null,157]
[21,{"$f":"ROWS($B$27:B283)","v":257},{"$f":"IF(AND(ValuesEntered,R282>0),IF(AND(ISNUMBER(O282),R282>0),EDATE(C282,1),\"\"),\"\")","v":"2038-08-01"},16486747,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C283)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,1,$R282,$D283)*-1,0),ROUND(IPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,$B283,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I283=0,0,ROUND(IPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,COUNTIF($I$27:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20608},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,1,$R282,$D283)*-1,0),ROUND(PPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,$B283,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I283=0,0,ROUND(PPMT(VLOOKUP($C283,Rate_table,2,TRUE)/12,COUNTIF($I$27:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95109},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),SUM(E283:H283,J283:K283),\"\")","v":115717},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),D283-F283-J283,\"\")","v":16391638},null,null,156]
[{"$f":"ABS(YEAR($C$27)-YEAR(C284))","v":21},{"$f":"ROWS($B$27:B284)","v":258},{"$f":"IF(AND(ValuesEntered,R283>0),IF(AND(ISNUMBER(O283),R283>0),EDATE(C283,1),\"\"),\"\")","v":"2038-09-01"},16391638,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C284)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,1,$R283,$D284)*-1,0),ROUND(IPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,$B284,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I284=0,0,ROUND(IPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,COUNTIF($I$27:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20490},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,1,$R283,$D284)*-1,0),ROUND(PPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,$B284,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I284=0,0,ROUND(PPMT(VLOOKUP($C284,Rate_table,2,TRUE)/12,COUNTIF($I$27:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95228},null,null,{"$f":"IF(ISNUMBER(C284)=FALSE,\"\",IF(AND(D284>$E$15,OR(MONTH(C284)=$E$16,MONTH(C284)=$E$17,MONTH(C284)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),SUM(E284:H284,J284:K284),\"\")","v":115718},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),D284-F284-J284,\"\")","v":16296410},null,null,{"$f":"IF(AND($J284>0,$E$19=\"時間短縮\"),Remain_Month,$R283-1)","v":155}]
[21,{"$f":"ROWS($B$27:B285)","v":259},{"$f":"IF(AND(ValuesEntered,R284>0),IF(AND(ISNUMBER(O284),R284>0),EDATE(C284,1),\"\"),\"\")","v":"2038-10-01"},{"$f":"IF(C285=\"\",0,O284)","v":16296410},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C285)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,1,$R284,$D285)*-1,0),ROUND(IPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,$B285,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I285=0,0,ROUND(IPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,COUNTIF($I$27:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20371},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,1,$R284,$D285)*-1,0),ROUND(PPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,$B285,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I285=0,0,ROUND(PPMT(VLOOKUP($C285,Rate_table,2,TRUE)/12,COUNTIF($I$27:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95347},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),SUM(E285:H285,J285:K285),\"\")","v":115718},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),D285-F285-J285,\"\")","v":16201063},null,null,154]
[21,{"$f":"ROWS($B$27:B286)","v":260},{"$f":"IF(AND(ValuesEntered,R285>0),IF(AND(ISNUMBER(O285),R285>0),EDATE(C285,1),\"\"),\"\")","v":"2038-11-01"},16201063,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C286)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,1,$R285,$D286)*-1,0),ROUND(IPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,$B286,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I286=0,0,ROUND(IPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,COUNTIF($I$27:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20251},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,1,$R285,$D286)*-1,0),ROUND(PPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,$B286,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I286=0,0,ROUND(PPMT(VLOOKUP($C286,Rate_table,2,TRUE)/12,COUNTIF($I$27:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95466},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),SUM(E286:H286,J286:K286),\"\")","v":115717},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),D286-F286-J286,\"\")","v":16105597},null,null,153]
[21,{"$f":"ROWS($B$27:B287)","v":261},{"$f":"IF(AND(ValuesEntered,R286>0),IF(AND(ISNUMBER(O286),R286>0),EDATE(C286,1),\"\"),\"\")","v":"2038-12-01"},16105597,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C287)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,1,$R286,$D287)*-1,0),ROUND(IPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,$B287,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I287=0,0,ROUND(IPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,COUNTIF($I$27:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20132},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,1,$R286,$D287)*-1,0),ROUND(PPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,$B287,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I287=0,0,ROUND(PPMT(VLOOKUP($C287,Rate_table,2,TRUE)/12,COUNTIF($I$27:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95586},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),SUM(E287:H287,J287:K287),\"\")","v":115718},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),D287-F287-J287,\"\")","v":16010011},null,null,152]
[22,{"$f":"ROWS($B$27:B288)","v":262},{"$f":"IF(AND(ValuesEntered,R287>0),IF(AND(ISNUMBER(O287),R287>0),EDATE(C287,1),\"\"),\"\")","v":"2039-01-01"},16010011,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C288)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,1,$R287,$D288)*-1,0),ROUND(IPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,$B288,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I288=0,0,ROUND(IPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,COUNTIF($I$27:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20013},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,1,$R287,$D288)*-1,0),ROUND(PPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,$B288,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I288=0,0,ROUND(PPMT(VLOOKUP($C288,Rate_table,2,TRUE)/12,COUNTIF($I$27:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95705},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),SUM(E288:H288,J288:K288),\"\")","v":115718},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),D288-F288-J288,\"\")","v":15914306},null,null,151]
[22,{"$f":"ROWS($B$27:B289)","v":263},{"$f":"IF(AND(ValuesEntered,R288>0),IF(AND(ISNUMBER(O288),R288>0),EDATE(C288,1),\"\"),\"\")","v":"2039-02-01"},15914306,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C289)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,1,$R288,$D289)*-1,0),ROUND(IPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,$B289,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I289=0,0,ROUND(IPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,COUNTIF($I$27:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19893},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,1,$R288,$D289)*-1,0),ROUND(PPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,$B289,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I289=0,0,ROUND(PPMT(VLOOKUP($C289,Rate_table,2,TRUE)/12,COUNTIF($I$27:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95825},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),SUM(E289:H289,J289:K289),\"\")","v":115718},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),D289-F289-J289,\"\")","v":15818481},null,null,150]
[22,{"$f":"ROWS($B$27:B290)","v":264},{"$f":"IF(AND(ValuesEntered,R289>0),IF(AND(ISNUMBER(O289),R289>0),EDATE(C289,1),\"\"),\"\")","v":"2039-03-01"},15818481,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C290)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,1,$R289,$D290)*-1,0),ROUND(IPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,$B290,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I290=0,0,ROUND(IPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,COUNTIF($I$27:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19773},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,1,$R289,$D290)*-1,0),ROUND(PPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,$B290,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I290=0,0,ROUND(PPMT(VLOOKUP($C290,Rate_table,2,TRUE)/12,COUNTIF($I$27:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95944},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),SUM(E290:H290,J290:K290),\"\")","v":115717},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),D290-F290-J290,\"\")","v":15722537},null,null,149]
[22,{"$f":"ROWS($B$27:B291)","v":265},{"$f":"IF(AND(ValuesEntered,R290>0),IF(AND(ISNUMBER(O290),R290>0),EDATE(C290,1),\"\"),\"\")","v":"2039-04-01"},15722537,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C291)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,1,$R290,$D291)*-1,0),ROUND(IPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,$B291,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I291=0,0,ROUND(IPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,COUNTIF($I$27:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26332},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,1,$R290,$D291)*-1,0),ROUND(PPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,$B291,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I291=0,0,ROUND(PPMT(VLOOKUP($C291,Rate_table,2,TRUE)/12,COUNTIF($I$27:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":298387},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),SUM(E291:H291,J291:K291),\"\")","v":324719},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),D291-F291-J291,\"\")","v":15424150},null,null,148]
[22,{"$f":"ROWS($B$27:B292)","v":266},{"$f":"IF(AND(ValuesEntered,R291>0),IF(AND(ISNUMBER(O291),R291>0),EDATE(C291,1),\"\"),\"\")","v":"2039-05-01"},15424150,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C292)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,1,$R291,$D292)*-1,0),ROUND(IPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,$B292,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I292=0,0,ROUND(IPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,COUNTIF($I$27:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19280},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,1,$R291,$D292)*-1,0),ROUND(PPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,$B292,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I292=0,0,ROUND(PPMT(VLOOKUP($C292,Rate_table,2,TRUE)/12,COUNTIF($I$27:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94939},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),SUM(E292:H292,J292:K292),\"\")","v":114219},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),D292-F292-J292,\"\")","v":15329211},null,null,147]
[22,{"$f":"ROWS($B$27:B293)","v":267},{"$f":"IF(AND(ValuesEntered,R292>0),IF(AND(ISNUMBER(O292),R292>0),EDATE(C292,1),\"\"),\"\")","v":"2039-06-01"},15329211,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C293)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,1,$R292,$D293)*-1,0),ROUND(IPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,$B293,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I293=0,0,ROUND(IPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,COUNTIF($I$27:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19162},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,1,$R292,$D293)*-1,0),ROUND(PPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,$B293,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I293=0,0,ROUND(PPMT(VLOOKUP($C293,Rate_table,2,TRUE)/12,COUNTIF($I$27:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95058},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),SUM(E293:H293,J293:K293),\"\")","v":114220},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),D293-F293-J293,\"\")","v":15234153},null,null,146]
[22,{"$f":"ROWS($B$27:B294)","v":268},{"$f":"IF(AND(ValuesEntered,R293>0),IF(AND(ISNUMBER(O293),R293>0),EDATE(C293,1),\"\"),\"\")","v":"2039-07-01"},15234153,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C294)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,1,$R293,$D294)*-1,0),ROUND(IPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,$B294,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I294=0,0,ROUND(IPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,COUNTIF($I$27:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25469},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,1,$R293,$D294)*-1,0),ROUND(PPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,$B294,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I294=0,0,ROUND(PPMT(VLOOKUP($C294,Rate_table,2,TRUE)/12,COUNTIF($I$27:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297753},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),SUM(E294:H294,J294:K294),\"\")","v":323222},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),D294-F294-J294,\"\")","v":14936400},null,null,145]
[22,{"$f":"ROWS($B$27:B295)","v":269},{"$f":"IF(AND(ValuesEntered,R294>0),IF(AND(ISNUMBER(O294),R294>0),EDATE(C294,1),\"\"),\"\")","v":"2039-08-01"},14936400,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C295)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,1,$R294,$D295)*-1,0),ROUND(IPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,$B295,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I295=0,0,ROUND(IPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,COUNTIF($I$27:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18671},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,1,$R294,$D295)*-1,0),ROUND(PPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,$B295,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I295=0,0,ROUND(PPMT(VLOOKUP($C295,Rate_table,2,TRUE)/12,COUNTIF($I$27:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94020},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),SUM(E295:H295,J295:K295),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),D295-F295-J295,\"\")","v":14842380},null,null,144]
[22,{"$f":"ROWS($B$27:B296)","v":270},{"$f":"IF(AND(ValuesEntered,R295>0),IF(AND(ISNUMBER(O295),R295>0),EDATE(C295,1),\"\"),\"\")","v":"2039-09-01"},14842380,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C296)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,1,$R295,$D296)*-1,0),ROUND(IPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,$B296,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I296=0,0,ROUND(IPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,COUNTIF($I$27:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18553},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,1,$R295,$D296)*-1,0),ROUND(PPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,$B296,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I296=0,0,ROUND(PPMT(VLOOKUP($C296,Rate_table,2,TRUE)/12,COUNTIF($I$27:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94138},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),SUM(E296:H296,J296:K296),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),D296-F296-J296,\"\")","v":14748242},null,null,143]
[22,{"$f":"ROWS($B$27:B297)","v":271},{"$f":"IF(AND(ValuesEntered,R296>0),IF(AND(ISNUMBER(O296),R296>0),EDATE(C296,1),\"\"),\"\")","v":"2039-10-01"},14748242,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C297)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,1,$R296,$D297)*-1,0),ROUND(IPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,$B297,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I297=0,0,ROUND(IPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,COUNTIF($I$27:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18435},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,1,$R296,$D297)*-1,0),ROUND(PPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,$B297,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I297=0,0,ROUND(PPMT(VLOOKUP($C297,Rate_table,2,TRUE)/12,COUNTIF($I$27:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94256},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),SUM(E297:H297,J297:K297),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),D297-F297-J297,\"\")","v":14653986},null,null,142]
[22,{"$f":"ROWS($B$27:B298)","v":272},{"$f":"IF(AND(ValuesEntered,R297>0),IF(AND(ISNUMBER(O297),R297>0),EDATE(C297,1),\"\"),\"\")","v":"2039-11-01"},14653986,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C298)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,1,$R297,$D298)*-1,0),ROUND(IPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,$B298,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I298=0,0,ROUND(IPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,COUNTIF($I$27:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18317},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,1,$R297,$D298)*-1,0),ROUND(PPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,$B298,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I298=0,0,ROUND(PPMT(VLOOKUP($C298,Rate_table,2,TRUE)/12,COUNTIF($I$27:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94373},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),SUM(E298:H298,J298:K298),\"\")","v":112690},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),D298-F298-J298,\"\")","v":14559613},null,null,141]
[22,{"$f":"ROWS($B$27:B299)","v":273},{"$f":"IF(AND(ValuesEntered,R298>0),IF(AND(ISNUMBER(O298),R298>0),EDATE(C298,1),\"\"),\"\")","v":"2039-12-01"},14559613,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C299)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,1,$R298,$D299)*-1,0),ROUND(IPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,$B299,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I299=0,0,ROUND(IPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,COUNTIF($I$27:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18200},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,1,$R298,$D299)*-1,0),ROUND(PPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,$B299,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I299=0,0,ROUND(PPMT(VLOOKUP($C299,Rate_table,2,TRUE)/12,COUNTIF($I$27:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94491},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),SUM(E299:H299,J299:K299),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),D299-F299-J299,\"\")","v":14465122},null,null,140]
[23,{"$f":"ROWS($B$27:B300)","v":274},{"$f":"IF(AND(ValuesEntered,R299>0),IF(AND(ISNUMBER(O299),R299>0),EDATE(C299,1),\"\"),\"\")","v":"2040-01-01"},14465122,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C300)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,1,$R299,$D300)*-1,0),ROUND(IPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,$B300,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I300=0,0,ROUND(IPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,COUNTIF($I$27:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18081},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,1,$R299,$D300)*-1,0),ROUND(PPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,$B300,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I300=0,0,ROUND(PPMT(VLOOKUP($C300,Rate_table,2,TRUE)/12,COUNTIF($I$27:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94610},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),SUM(E300:H300,J300:K300),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),D300-F300-J300,\"\")","v":14370512},null,null,139]
[23,{"$f":"ROWS($B$27:B301)","v":275},{"$f":"IF(AND(ValuesEntered,R300>0),IF(AND(ISNUMBER(O300),R300>0),EDATE(C300,1),\"\"),\"\")","v":"2040-02-01"},14370512,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C301)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,1,$R300,$D301)*-1,0),ROUND(IPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,$B301,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I301=0,0,ROUND(IPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,COUNTIF($I$27:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":17963},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,1,$R300,$D301)*-1,0),ROUND(PPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,$B301,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I301=0,0,ROUND(PPMT(VLOOKUP($C301,Rate_table,2,TRUE)/12,COUNTIF($I$27:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94728},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),SUM(E301:H301,J301:K301),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),D301-F301-J301,\"\")","v":14275784},null,null,138]
[23,{"$f":"ROWS($B$27:B302)","v":276},{"$f":"IF(AND(ValuesEntered,R301>0),IF(AND(ISNUMBER(O301),R301>0),EDATE(C301,1),\"\"),\"\")","v":"2040-03-01"},14275784,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C302)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,1,$R301,$D302)*-1,0),ROUND(IPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,$B302,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I302=0,0,ROUND(IPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,COUNTIF($I$27:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":17845},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,1,$R301,$D302)*-1,0),ROUND(PPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,$B302,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I302=0,0,ROUND(PPMT(VLOOKUP($C302,Rate_table,2,TRUE)/12,COUNTIF($I$27:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94846},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),SUM(E302:H302,J302:K302),\"\")","v":112691},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),D302-F302-J302,\"\")","v":14180938},null,null,137]
[23,{"$f":"ROWS($B$27:B303)","v":277},{"$f":"IF(AND(ValuesEntered,R302>0),IF(AND(ISNUMBER(O302),R302>0),EDATE(C302,1),\"\"),\"\")","v":"2040-04-01"},14180938,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C303)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,1,$R302,$D303)*-1,0),ROUND(IPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,$B303,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I303=0,0,ROUND(IPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,COUNTIF($I$27:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23899},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,1,$R302,$D303)*-1,0),ROUND(PPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,$B303,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I303=0,0,ROUND(PPMT(VLOOKUP($C303,Rate_table,2,TRUE)/12,COUNTIF($I$27:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297794},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),SUM(E303:H303,J303:K303),\"\")","v":321693},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),D303-F303-J303,\"\")","v":13883144},null,null,136]
[23,{"$f":"ROWS($B$27:B304)","v":278},{"$f":"IF(AND(ValuesEntered,R303>0),IF(AND(ISNUMBER(O303),R303>0),EDATE(C303,1),\"\"),\"\")","v":"2040-05-01"},13883144,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C304)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,1,$R303,$D304)*-1,0),ROUND(IPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,$B304,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I304=0,0,ROUND(IPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,COUNTIF($I$27:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":17354},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,1,$R303,$D304)*-1,0),ROUND(PPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,$B304,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I304=0,0,ROUND(PPMT(VLOOKUP($C304,Rate_table,2,TRUE)/12,COUNTIF($I$27:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93714},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),SUM(E304:H304,J304:K304),\"\")","v":111068},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),D304-F304-J304,\"\")","v":13789430},null,null,135]
[23,{"$f":"ROWS($B$27:B305)","v":279},{"$f":"IF(AND(ValuesEntered,R304>0),IF(AND(ISNUMBER(O304),R304>0),EDATE(C304,1),\"\"),\"\")","v":"2040-06-01"},13789430,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C305)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,1,$R304,$D305)*-1,0),ROUND(IPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,$B305,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I305=0,0,ROUND(IPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,COUNTIF($I$27:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":17237},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,1,$R304,$D305)*-1,0),ROUND(PPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,$B305,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I305=0,0,ROUND(PPMT(VLOOKUP($C305,Rate_table,2,TRUE)/12,COUNTIF($I$27:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93831},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),SUM(E305:H305,J305:K305),\"\")","v":111068},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),D305-F305-J305,\"\")","v":13695599},null,null,134]
[23,{"$f":"ROWS($B$27:B306)","v":280},{"$f":"IF(AND(ValuesEntered,R305>0),IF(AND(ISNUMBER(O305),R305>0),EDATE(C305,1),\"\"),\"\")","v":"2040-07-01"},13695599,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C306)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,1,$R305,$D306)*-1,0),ROUND(IPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,$B306,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I306=0,0,ROUND(IPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,COUNTIF($I$27:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23039},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,1,$R305,$D306)*-1,0),ROUND(PPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,$B306,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I306=0,0,ROUND(PPMT(VLOOKUP($C306,Rate_table,2,TRUE)/12,COUNTIF($I$27:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297032},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),SUM(E306:H306,J306:K306),\"\")","v":320071},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),D306-F306-J306,\"\")","v":13398567},null,null,133]
[23,{"$f":"ROWS($B$27:B307)","v":281},{"$f":"IF(AND(ValuesEntered,R306>0),IF(AND(ISNUMBER(O306),R306>0),EDATE(C306,1),\"\"),\"\")","v":"2040-08-01"},13398567,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C307)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,1,$R306,$D307)*-1,0),ROUND(IPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,$B307,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I307=0,0,ROUND(IPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,COUNTIF($I$27:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16748},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,1,$R306,$D307)*-1,0),ROUND(PPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,$B307,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I307=0,0,ROUND(PPMT(VLOOKUP($C307,Rate_table,2,TRUE)/12,COUNTIF($I$27:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92662},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),SUM(E307:H307,J307:K307),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),D307-F307-J307,\"\")","v":13305905},null,null,132]
[23,{"$f":"ROWS($B$27:B308)","v":282},{"$f":"IF(AND(ValuesEntered,R307>0),IF(AND(ISNUMBER(O307),R307>0),EDATE(C307,1),\"\"),\"\")","v":"2040-09-01"},13305905,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C308)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,1,$R307,$D308)*-1,0),ROUND(IPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,$B308,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I308=0,0,ROUND(IPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,COUNTIF($I$27:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16632},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,1,$R307,$D308)*-1,0),ROUND(PPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,$B308,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I308=0,0,ROUND(PPMT(VLOOKUP($C308,Rate_table,2,TRUE)/12,COUNTIF($I$27:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92778},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),SUM(E308:H308,J308:K308),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),D308-F308-J308,\"\")","v":13213127},null,null,131]
[23,{"$f":"ROWS($B$27:B309)","v":283},{"$f":"IF(AND(ValuesEntered,R308>0),IF(AND(ISNUMBER(O308),R308>0),EDATE(C308,1),\"\"),\"\")","v":"2040-10-01"},13213127,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C309)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,1,$R308,$D309)*-1,0),ROUND(IPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,$B309,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I309=0,0,ROUND(IPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,COUNTIF($I$27:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16516},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,1,$R308,$D309)*-1,0),ROUND(PPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,$B309,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I309=0,0,ROUND(PPMT(VLOOKUP($C309,Rate_table,2,TRUE)/12,COUNTIF($I$27:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92894},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),SUM(E309:H309,J309:K309),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),D309-F309-J309,\"\")","v":13120233},null,null,130]
[23,{"$f":"ROWS($B$27:B310)","v":284},{"$f":"IF(AND(ValuesEntered,R309>0),IF(AND(ISNUMBER(O309),R309>0),EDATE(C309,1),\"\"),\"\")","v":"2040-11-01"},13120233,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C310)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,1,$R309,$D310)*-1,0),ROUND(IPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,$B310,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I310=0,0,ROUND(IPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,COUNTIF($I$27:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16400},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,1,$R309,$D310)*-1,0),ROUND(PPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,$B310,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I310=0,0,ROUND(PPMT(VLOOKUP($C310,Rate_table,2,TRUE)/12,COUNTIF($I$27:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93010},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),SUM(E310:H310,J310:K310),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),D310-F310-J310,\"\")","v":13027223},null,null,129]
[23,{"$f":"ROWS($B$27:B311)","v":285},{"$f":"IF(AND(ValuesEntered,R310>0),IF(AND(ISNUMBER(O310),R310>0),EDATE(C310,1),\"\"),\"\")","v":"2040-12-01"},13027223,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C311)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,1,$R310,$D311)*-1,0),ROUND(IPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,$B311,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I311=0,0,ROUND(IPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,COUNTIF($I$27:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16284},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,1,$R310,$D311)*-1,0),ROUND(PPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,$B311,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I311=0,0,ROUND(PPMT(VLOOKUP($C311,Rate_table,2,TRUE)/12,COUNTIF($I$27:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93126},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),SUM(E311:H311,J311:K311),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),D311-F311-J311,\"\")","v":12934097},null,null,128]
[24,{"$f":"ROWS($B$27:B312)","v":286},{"$f":"IF(AND(ValuesEntered,R311>0),IF(AND(ISNUMBER(O311),R311>0),EDATE(C311,1),\"\"),\"\")","v":"2041-01-01"},12934097,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C312)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,1,$R311,$D312)*-1,0),ROUND(IPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,$B312,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I312=0,0,ROUND(IPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,COUNTIF($I$27:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16168},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,1,$R311,$D312)*-1,0),ROUND(PPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,$B312,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I312=0,0,ROUND(PPMT(VLOOKUP($C312,Rate_table,2,TRUE)/12,COUNTIF($I$27:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93242},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),SUM(E312:H312,J312:K312),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),D312-F312-J312,\"\")","v":12840855},null,null,127]
[24,{"$f":"ROWS($B$27:B313)","v":287},{"$f":"IF(AND(ValuesEntered,R312>0),IF(AND(ISNUMBER(O312),R312>0),EDATE(C312,1),\"\"),\"\")","v":"2041-02-01"},12840855,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C313)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,1,$R312,$D313)*-1,0),ROUND(IPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,$B313,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I313=0,0,ROUND(IPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,COUNTIF($I$27:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16051},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,1,$R312,$D313)*-1,0),ROUND(PPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,$B313,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I313=0,0,ROUND(PPMT(VLOOKUP($C313,Rate_table,2,TRUE)/12,COUNTIF($I$27:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93359},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),SUM(E313:H313,J313:K313),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),D313-F313-J313,\"\")","v":12747496},null,null,126]
[24,{"$f":"ROWS($B$27:B314)","v":288},{"$f":"IF(AND(ValuesEntered,R313>0),IF(AND(ISNUMBER(O313),R313>0),EDATE(C313,1),\"\"),\"\")","v":"2041-03-01"},12747496,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C314)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,1,$R313,$D314)*-1,0),ROUND(IPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,$B314,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I314=0,0,ROUND(IPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,COUNTIF($I$27:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15934},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,1,$R313,$D314)*-1,0),ROUND(PPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,$B314,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I314=0,0,ROUND(PPMT(VLOOKUP($C314,Rate_table,2,TRUE)/12,COUNTIF($I$27:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93476},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),SUM(E314:H314,J314:K314),\"\")","v":109410},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),D314-F314-J314,\"\")","v":12654020},null,null,125]
[24,{"$f":"ROWS($B$27:B315)","v":289},{"$f":"IF(AND(ValuesEntered,R314>0),IF(AND(ISNUMBER(O314),R314>0),EDATE(C314,1),\"\"),\"\")","v":"2041-04-01"},12654020,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C315)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,1,$R314,$D315)*-1,0),ROUND(IPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,$B315,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I315=0,0,ROUND(IPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,COUNTIF($I$27:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21484},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,1,$R314,$D315)*-1,0),ROUND(PPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,$B315,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I315=0,0,ROUND(PPMT(VLOOKUP($C315,Rate_table,2,TRUE)/12,COUNTIF($I$27:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":296929},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),SUM(E315:H315,J315:K315),\"\")","v":318413},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),D315-F315-J315,\"\")","v":12357091},null,null,124]
[24,{"$f":"ROWS($B$27:B316)","v":290},{"$f":"IF(AND(ValuesEntered,R315>0),IF(AND(ISNUMBER(O315),R315>0),EDATE(C315,1),\"\"),\"\")","v":"2041-05-01"},12357091,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C316)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,1,$R315,$D316)*-1,0),ROUND(IPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,$B316,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I316=0,0,ROUND(IPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,COUNTIF($I$27:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15446},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,1,$R315,$D316)*-1,0),ROUND(PPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,$B316,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I316=0,0,ROUND(PPMT(VLOOKUP($C316,Rate_table,2,TRUE)/12,COUNTIF($I$27:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92192},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),SUM(E316:H316,J316:K316),\"\")","v":107638},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),D316-F316-J316,\"\")","v":12264899},null,null,123]
[24,{"$f":"ROWS($B$27:B317)","v":291},{"$f":"IF(AND(ValuesEntered,R316>0),IF(AND(ISNUMBER(O316),R316>0),EDATE(C316,1),\"\"),\"\")","v":"2041-06-01"},12264899,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C317)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,1,$R316,$D317)*-1,0),ROUND(IPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,$B317,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I317=0,0,ROUND(IPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,COUNTIF($I$27:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15331},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,1,$R316,$D317)*-1,0),ROUND(PPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,$B317,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I317=0,0,ROUND(PPMT(VLOOKUP($C317,Rate_table,2,TRUE)/12,COUNTIF($I$27:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92308},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),SUM(E317:H317,J317:K317),\"\")","v":107639},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),D317-F317-J317,\"\")","v":12172591},null,null,122]
[24,{"$f":"ROWS($B$27:B318)","v":292},{"$f":"IF(AND(ValuesEntered,R317>0),IF(AND(ISNUMBER(O317),R317>0),EDATE(C317,1),\"\"),\"\")","v":"2041-07-01"},12172591,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C318)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,1,$R317,$D318)*-1,0),ROUND(IPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,$B318,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I318=0,0,ROUND(IPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,COUNTIF($I$27:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20628},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,1,$R317,$D318)*-1,0),ROUND(PPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,$B318,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I318=0,0,ROUND(PPMT(VLOOKUP($C318,Rate_table,2,TRUE)/12,COUNTIF($I$27:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":296014},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),SUM(E318:H318,J318:K318),\"\")","v":316642},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),D318-F318-J318,\"\")","v":11876577},null,null,121]
[24,{"$f":"ROWS($B$27:B319)","v":293},{"$f":"IF(AND(ValuesEntered,R318>0),IF(AND(ISNUMBER(O318),R318>0),EDATE(C318,1),\"\"),\"\")","v":"2041-08-01"},11876577,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C319)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,1,$R318,$D319)*-1,0),ROUND(IPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,$B319,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I319=0,0,ROUND(IPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,COUNTIF($I$27:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14846},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,1,$R318,$D319)*-1,0),ROUND(PPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,$B319,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I319=0,0,ROUND(PPMT(VLOOKUP($C319,Rate_table,2,TRUE)/12,COUNTIF($I$27:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90979},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),SUM(E319:H319,J319:K319),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),D319-F319-J319,\"\")","v":11785598},null,null,120]
[24,{"$f":"ROWS($B$27:B320)","v":294},{"$f":"IF(AND(ValuesEntered,R319>0),IF(AND(ISNUMBER(O319),R319>0),EDATE(C319,1),\"\"),\"\")","v":"2041-09-01"},11785598,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C320)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,1,$R319,$D320)*-1,0),ROUND(IPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,$B320,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I320=0,0,ROUND(IPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,COUNTIF($I$27:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14732},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,1,$R319,$D320)*-1,0),ROUND(PPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,$B320,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I320=0,0,ROUND(PPMT(VLOOKUP($C320,Rate_table,2,TRUE)/12,COUNTIF($I$27:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91093},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),SUM(E320:H320,J320:K320),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),D320-F320-J320,\"\")","v":11694505},null,null,119]
[24,{"$f":"ROWS($B$27:B321)","v":295},{"$f":"IF(AND(ValuesEntered,R320>0),IF(AND(ISNUMBER(O320),R320>0),EDATE(C320,1),\"\"),\"\")","v":"2041-10-01"},11694505,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C321)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,1,$R320,$D321)*-1,0),ROUND(IPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,$B321,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I321=0,0,ROUND(IPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,COUNTIF($I$27:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14618},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,1,$R320,$D321)*-1,0),ROUND(PPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,$B321,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I321=0,0,ROUND(PPMT(VLOOKUP($C321,Rate_table,2,TRUE)/12,COUNTIF($I$27:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91207},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),SUM(E321:H321,J321:K321),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),D321-F321-J321,\"\")","v":11603298},null,null,118]
[24,{"$f":"ROWS($B$27:B322)","v":296},{"$f":"IF(AND(ValuesEntered,R321>0),IF(AND(ISNUMBER(O321),R321>0),EDATE(C321,1),\"\"),\"\")","v":"2041-11-01"},11603298,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C322)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,1,$R321,$D322)*-1,0),ROUND(IPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,$B322,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I322=0,0,ROUND(IPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,COUNTIF($I$27:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14504},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,1,$R321,$D322)*-1,0),ROUND(PPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,$B322,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I322=0,0,ROUND(PPMT(VLOOKUP($C322,Rate_table,2,TRUE)/12,COUNTIF($I$27:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91321},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),SUM(E322:H322,J322:K322),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),D322-F322-J322,\"\")","v":11511977},null,null,117]
[24,{"$f":"ROWS($B$27:B323)","v":297},{"$f":"IF(AND(ValuesEntered,R322>0),IF(AND(ISNUMBER(O322),R322>0),EDATE(C322,1),\"\"),\"\")","v":"2041-12-01"},11511977,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C323)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,1,$R322,$D323)*-1,0),ROUND(IPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,$B323,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I323=0,0,ROUND(IPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,COUNTIF($I$27:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14390},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,1,$R322,$D323)*-1,0),ROUND(PPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,$B323,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I323=0,0,ROUND(PPMT(VLOOKUP($C323,Rate_table,2,TRUE)/12,COUNTIF($I$27:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91435},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),SUM(E323:H323,J323:K323),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),D323-F323-J323,\"\")","v":11420542},null,null,116]
[25,{"$f":"ROWS($B$27:B324)","v":298},{"$f":"IF(AND(ValuesEntered,R323>0),IF(AND(ISNUMBER(O323),R323>0),EDATE(C323,1),\"\"),\"\")","v":"2042-01-01"},11420542,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C324)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,1,$R323,$D324)*-1,0),ROUND(IPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,$B324,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I324=0,0,ROUND(IPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,COUNTIF($I$27:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14276},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,1,$R323,$D324)*-1,0),ROUND(PPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,$B324,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I324=0,0,ROUND(PPMT(VLOOKUP($C324,Rate_table,2,TRUE)/12,COUNTIF($I$27:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91549},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),SUM(E324:H324,J324:K324),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),D324-F324-J324,\"\")","v":11328993},null,null,115]
[25,{"$f":"ROWS($B$27:B325)","v":299},{"$f":"IF(AND(ValuesEntered,R324>0),IF(AND(ISNUMBER(O324),R324>0),EDATE(C324,1),\"\"),\"\")","v":"2042-02-01"},11328993,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C325)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,1,$R324,$D325)*-1,0),ROUND(IPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,$B325,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I325=0,0,ROUND(IPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,COUNTIF($I$27:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14161},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,1,$R324,$D325)*-1,0),ROUND(PPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,$B325,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I325=0,0,ROUND(PPMT(VLOOKUP($C325,Rate_table,2,TRUE)/12,COUNTIF($I$27:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91663},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),SUM(E325:H325,J325:K325),\"\")","v":105824},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),D325-F325-J325,\"\")","v":11237330},null,null,114]
[25,{"$f":"ROWS($B$27:B326)","v":300},{"$f":"IF(AND(ValuesEntered,R325>0),IF(AND(ISNUMBER(O325),R325>0),EDATE(C325,1),\"\"),\"\")","v":"2042-03-01"},11237330,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C326)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,1,$R325,$D326)*-1,0),ROUND(IPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,$B326,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I326=0,0,ROUND(IPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,COUNTIF($I$27:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14047},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,1,$R325,$D326)*-1,0),ROUND(PPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,$B326,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I326=0,0,ROUND(PPMT(VLOOKUP($C326,Rate_table,2,TRUE)/12,COUNTIF($I$27:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91778},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),SUM(E326:H326,J326:K326),\"\")","v":105825},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),D326-F326-J326,\"\")","v":11145552},null,null,113]
[25,{"$f":"ROWS($B$27:B327)","v":301},{"$f":"IF(AND(ValuesEntered,R326>0),IF(AND(ISNUMBER(O326),R326>0),EDATE(C326,1),\"\"),\"\")","v":"2042-04-01"},11145552,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C327)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,1,$R326,$D327)*-1,0),ROUND(IPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,$B327,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I327=0,0,ROUND(IPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,COUNTIF($I$27:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19089},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,1,$R326,$D327)*-1,0),ROUND(PPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,$B327,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I327=0,0,ROUND(PPMT(VLOOKUP($C327,Rate_table,2,TRUE)/12,COUNTIF($I$27:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":295738},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),SUM(E327:H327,J327:K327),\"\")","v":314827},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),D327-F327-J327,\"\")","v":10849814},null,null,112]
[25,{"$f":"ROWS($B$27:B328)","v":302},{"$f":"IF(AND(ValuesEntered,R327>0),IF(AND(ISNUMBER(O327),R327>0),EDATE(C327,1),\"\"),\"\")","v":"2042-05-01"},10849814,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C328)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,1,$R327,$D328)*-1,0),ROUND(IPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,$B328,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I328=0,0,ROUND(IPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,COUNTIF($I$27:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":13562},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,1,$R327,$D328)*-1,0),ROUND(PPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,$B328,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I328=0,0,ROUND(PPMT(VLOOKUP($C328,Rate_table,2,TRUE)/12,COUNTIF($I$27:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90311},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),SUM(E328:H328,J328:K328),\"\")","v":103873},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),D328-F328-J328,\"\")","v":10759503},null,null,111]
[25,{"$f":"ROWS($B$27:B329)","v":303},{"$f":"IF(AND(ValuesEntered,R328>0),IF(AND(ISNUMBER(O328),R328>0),EDATE(C328,1),\"\"),\"\")","v":"2042-06-01"},10759503,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C329)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,1,$R328,$D329)*-1,0),ROUND(IPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,$B329,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I329=0,0,ROUND(IPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,COUNTIF($I$27:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":13449},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,1,$R328,$D329)*-1,0),ROUND(PPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,$B329,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I329=0,0,ROUND(PPMT(VLOOKUP($C329,Rate_table,2,TRUE)/12,COUNTIF($I$27:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90424},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),SUM(E329:H329,J329:K329),\"\")","v":103873},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),D329-F329-J329,\"\")","v":10669079},null,null,110]
[25,{"$f":"ROWS($B$27:B330)","v":304},{"$f":"IF(AND(ValuesEntered,R329>0),IF(AND(ISNUMBER(O329),R329>0),EDATE(C329,1),\"\"),\"\")","v":"2042-07-01"},10669079,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C330)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,1,$R329,$D330)*-1,0),ROUND(IPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,$B330,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I330=0,0,ROUND(IPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,COUNTIF($I$27:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18238},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,1,$R329,$D330)*-1,0),ROUND(PPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,$B330,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I330=0,0,ROUND(PPMT(VLOOKUP($C330,Rate_table,2,TRUE)/12,COUNTIF($I$27:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294637},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),SUM(E330:H330,J330:K330),\"\")","v":312875},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),D330-F330-J330,\"\")","v":10374442},null,null,109]
[25,{"$f":"ROWS($B$27:B331)","v":305},{"$f":"IF(AND(ValuesEntered,R330>0),IF(AND(ISNUMBER(O330),R330>0),EDATE(C330,1),\"\"),\"\")","v":"2042-08-01"},10374442,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C331)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,1,$R330,$D331)*-1,0),ROUND(IPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,$B331,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I331=0,0,ROUND(IPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,COUNTIF($I$27:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12968},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,1,$R330,$D331)*-1,0),ROUND(PPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,$B331,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I331=0,0,ROUND(PPMT(VLOOKUP($C331,Rate_table,2,TRUE)/12,COUNTIF($I$27:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":88901},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),SUM(E331:H331,J331:K331),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),D331-F331-J331,\"\")","v":10285541},null,null,108]
[25,{"$f":"ROWS($B$27:B332)","v":306},{"$f":"IF(AND(ValuesEntered,R331>0),IF(AND(ISNUMBER(O331),R331>0),EDATE(C331,1),\"\"),\"\")","v":"2042-09-01"},10285541,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C332)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,1,$R331,$D332)*-1,0),ROUND(IPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,$B332,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I332=0,0,ROUND(IPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,COUNTIF($I$27:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12857},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,1,$R331,$D332)*-1,0),ROUND(PPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,$B332,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I332=0,0,ROUND(PPMT(VLOOKUP($C332,Rate_table,2,TRUE)/12,COUNTIF($I$27:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89012},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),SUM(E332:H332,J332:K332),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),D332-F332-J332,\"\")","v":10196529},null,null,107]
[25,{"$f":"ROWS($B$27:B333)","v":307},{"$f":"IF(AND(ValuesEntered,R332>0),IF(AND(ISNUMBER(O332),R332>0),EDATE(C332,1),\"\"),\"\")","v":"2042-10-01"},10196529,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C333)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,1,$R332,$D333)*-1,0),ROUND(IPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,$B333,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I333=0,0,ROUND(IPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,COUNTIF($I$27:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12746},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,1,$R332,$D333)*-1,0),ROUND(PPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,$B333,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I333=0,0,ROUND(PPMT(VLOOKUP($C333,Rate_table,2,TRUE)/12,COUNTIF($I$27:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89123},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),SUM(E333:H333,J333:K333),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),D333-F333-J333,\"\")","v":10107406},null,null,106]
[25,{"$f":"ROWS($B$27:B334)","v":308},{"$f":"IF(AND(ValuesEntered,R333>0),IF(AND(ISNUMBER(O333),R333>0),EDATE(C333,1),\"\"),\"\")","v":"2042-11-01"},10107406,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C334)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,1,$R333,$D334)*-1,0),ROUND(IPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,$B334,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I334=0,0,ROUND(IPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,COUNTIF($I$27:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12634},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,1,$R333,$D334)*-1,0),ROUND(PPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,$B334,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I334=0,0,ROUND(PPMT(VLOOKUP($C334,Rate_table,2,TRUE)/12,COUNTIF($I$27:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89235},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),SUM(E334:H334,J334:K334),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),D334-F334-J334,\"\")","v":10018171},null,null,105]
[25,{"$f":"ROWS($B$27:B335)","v":309},{"$f":"IF(AND(ValuesEntered,R334>0),IF(AND(ISNUMBER(O334),R334>0),EDATE(C334,1),\"\"),\"\")","v":"2042-12-01"},10018171,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C335)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,1,$R334,$D335)*-1,0),ROUND(IPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,$B335,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I335=0,0,ROUND(IPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,COUNTIF($I$27:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12523},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,1,$R334,$D335)*-1,0),ROUND(PPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,$B335,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I335=0,0,ROUND(PPMT(VLOOKUP($C335,Rate_table,2,TRUE)/12,COUNTIF($I$27:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89346},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),SUM(E335:H335,J335:K335),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),D335-F335-J335,\"\")","v":9928825},null,null,104]
[26,{"$f":"ROWS($B$27:B336)","v":310},{"$f":"IF(AND(ValuesEntered,R335>0),IF(AND(ISNUMBER(O335),R335>0),EDATE(C335,1),\"\"),\"\")","v":"2043-01-01"},9928825,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C336)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,1,$R335,$D336)*-1,0),ROUND(IPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,$B336,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I336=0,0,ROUND(IPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,COUNTIF($I$27:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12411},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,1,$R335,$D336)*-1,0),ROUND(PPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,$B336,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I336=0,0,ROUND(PPMT(VLOOKUP($C336,Rate_table,2,TRUE)/12,COUNTIF($I$27:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89458},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),SUM(E336:H336,J336:K336),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),D336-F336-J336,\"\")","v":9839367},null,null,103]
[26,{"$f":"ROWS($B$27:B337)","v":311},{"$f":"IF(AND(ValuesEntered,R336>0),IF(AND(ISNUMBER(O336),R336>0),EDATE(C336,1),\"\"),\"\")","v":"2043-02-01"},9839367,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C337)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,1,$R336,$D337)*-1,0),ROUND(IPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,$B337,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I337=0,0,ROUND(IPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,COUNTIF($I$27:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12299},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,1,$R336,$D337)*-1,0),ROUND(PPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,$B337,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I337=0,0,ROUND(PPMT(VLOOKUP($C337,Rate_table,2,TRUE)/12,COUNTIF($I$27:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89570},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),SUM(E337:H337,J337:K337),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),D337-F337-J337,\"\")","v":9749797},null,null,102]
[26,{"$f":"ROWS($B$27:B338)","v":312},{"$f":"IF(AND(ValuesEntered,R337>0),IF(AND(ISNUMBER(O337),R337>0),EDATE(C337,1),\"\"),\"\")","v":"2043-03-01"},9749797,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C338)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,1,$R337,$D338)*-1,0),ROUND(IPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,$B338,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I338=0,0,ROUND(IPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,COUNTIF($I$27:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12187},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,1,$R337,$D338)*-1,0),ROUND(PPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,$B338,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I338=0,0,ROUND(PPMT(VLOOKUP($C338,Rate_table,2,TRUE)/12,COUNTIF($I$27:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89682},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),SUM(E338:H338,J338:K338),\"\")","v":101869},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),D338-F338-J338,\"\")","v":9660115},null,null,101]
[26,{"$f":"ROWS($B$27:B339)","v":313},{"$f":"IF(AND(ValuesEntered,R338>0),IF(AND(ISNUMBER(O338),R338>0),EDATE(C338,1),\"\"),\"\")","v":"2043-04-01"},9660115,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C339)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,1,$R338,$D339)*-1,0),ROUND(IPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,$B339,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I339=0,0,ROUND(IPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,COUNTIF($I$27:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16722},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,1,$R338,$D339)*-1,0),ROUND(PPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,$B339,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I339=0,0,ROUND(PPMT(VLOOKUP($C339,Rate_table,2,TRUE)/12,COUNTIF($I$27:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294149},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),SUM(E339:H339,J339:K339),\"\")","v":310871},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),D339-F339-J339,\"\")","v":9365966},null,null,100]
[26,{"$f":"ROWS($B$27:B340)","v":314},{"$f":"IF(AND(ValuesEntered,R339>0),IF(AND(ISNUMBER(O339),R339>0),EDATE(C339,1),\"\"),\"\")","v":"2043-05-01"},9365966,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C340)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,1,$R339,$D340)*-1,0),ROUND(IPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,$B340,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I340=0,0,ROUND(IPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,COUNTIF($I$27:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11707},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,1,$R339,$D340)*-1,0),ROUND(PPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,$B340,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I340=0,0,ROUND(PPMT(VLOOKUP($C340,Rate_table,2,TRUE)/12,COUNTIF($I$27:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87986},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),SUM(E340:H340,J340:K340),\"\")","v":99693},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),D340-F340-J340,\"\")","v":9277980},null,null,99]
[26,{"$f":"ROWS($B$27:B341)","v":315},{"$f":"IF(AND(ValuesEntered,R340>0),IF(AND(ISNUMBER(O340),R340>0),EDATE(C340,1),\"\"),\"\")","v":"2043-06-01"},9277980,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C341)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,1,$R340,$D341)*-1,0),ROUND(IPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,$B341,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I341=0,0,ROUND(IPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,COUNTIF($I$27:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11597},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,1,$R340,$D341)*-1,0),ROUND(PPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,$B341,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I341=0,0,ROUND(PPMT(VLOOKUP($C341,Rate_table,2,TRUE)/12,COUNTIF($I$27:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":88096},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),SUM(E341:H341,J341:K341),\"\")","v":99693},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),D341-F341-J341,\"\")","v":9189884},null,null,98]
[26,{"$f":"ROWS($B$27:B342)","v":316},{"$f":"IF(AND(ValuesEntered,R341>0),IF(AND(ISNUMBER(O341),R341>0),EDATE(C341,1),\"\"),\"\")","v":"2043-07-01"},9189884,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C342)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,1,$R341,$D342)*-1,0),ROUND(IPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,$B342,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I342=0,0,ROUND(IPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,COUNTIF($I$27:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15879},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,1,$R341,$D342)*-1,0),ROUND(PPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,$B342,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I342=0,0,ROUND(PPMT(VLOOKUP($C342,Rate_table,2,TRUE)/12,COUNTIF($I$27:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":292817},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),SUM(E342:H342,J342:K342),\"\")","v":308696},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),D342-F342-J342,\"\")","v":8897067},null,null,97]
[26,{"$f":"ROWS($B$27:B343)","v":317},{"$f":"IF(AND(ValuesEntered,R342>0),IF(AND(ISNUMBER(O342),R342>0),EDATE(C342,1),\"\"),\"\")","v":"2043-08-01"},8897067,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C343)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,1,$R342,$D343)*-1,0),ROUND(IPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,$B343,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I343=0,0,ROUND(IPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,COUNTIF($I$27:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11121},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,1,$R342,$D343)*-1,0),ROUND(PPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,$B343,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I343=0,0,ROUND(PPMT(VLOOKUP($C343,Rate_table,2,TRUE)/12,COUNTIF($I$27:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86331},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),SUM(E343:H343,J343:K343),\"\")","v":97452},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),D343-F343-J343,\"\")","v":8810736},null,null,96]
[26,{"$f":"ROWS($B$27:B344)","v":318},{"$f":"IF(AND(ValuesEntered,R343>0),IF(AND(ISNUMBER(O343),R343>0),EDATE(C343,1),\"\"),\"\")","v":"2043-09-01"},8810736,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C344)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,1,$R343,$D344)*-1,0),ROUND(IPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,$B344,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I344=0,0,ROUND(IPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,COUNTIF($I$27:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11013},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,1,$R343,$D344)*-1,0),ROUND(PPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,$B344,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I344=0,0,ROUND(PPMT(VLOOKUP($C344,Rate_table,2,TRUE)/12,COUNTIF($I$27:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86439},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),SUM(E344:H344,J344:K344),\"\")","v":97452},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),D344-F344-J344,\"\")","v":8724297},null,null,95]
[26,{"$f":"ROWS($B$27:B345)","v":319},{"$f":"IF(AND(ValuesEntered,R344>0),IF(AND(ISNUMBER(O344),R344>0),EDATE(C344,1),\"\"),\"\")","v":"2043-10-01"},8724297,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C345)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,1,$R344,$D345)*-1,0),ROUND(IPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,$B345,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I345=0,0,ROUND(IPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,COUNTIF($I$27:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10905},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,1,$R344,$D345)*-1,0),ROUND(PPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,$B345,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I345=0,0,ROUND(PPMT(VLOOKUP($C345,Rate_table,2,TRUE)/12,COUNTIF($I$27:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86547},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),SUM(E345:H345,J345:K345),\"\")","v":97452},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),D345-F345-J345,\"\")","v":8637750},null,null,94]
[26,{"$f":"ROWS($B$27:B346)","v":320},{"$f":"IF(AND(ValuesEntered,R345>0),IF(AND(ISNUMBER(O345),R345>0),EDATE(C345,1),\"\"),\"\")","v":"2043-11-01"},8637750,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C346)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,1,$R345,$D346)*-1,0),ROUND(IPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,$B346,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I346=0,0,ROUND(IPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,COUNTIF($I$27:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10797},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,1,$R345,$D346)*-1,0),ROUND(PPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,$B346,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I346=0,0,ROUND(PPMT(VLOOKUP($C346,Rate_table,2,TRUE)/12,COUNTIF($I$27:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86655},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),SUM(E346:H346,J346:K346),\"\")","v":97452},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),D346-F346-J346,\"\")","v":8551095},null,null,93]
[26,{"$f":"ROWS($B$27:B347)","v":321},{"$f":"IF(AND(ValuesEntered,R346>0),IF(AND(ISNUMBER(O346),R346>0),EDATE(C346,1),\"\"),\"\")","v":"2043-12-01"},8551095,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C347)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,1,$R346,$D347)*-1,0),ROUND(IPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,$B347,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I347=0,0,ROUND(IPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,COUNTIF($I$27:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10689},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,1,$R346,$D347)*-1,0),ROUND(PPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,$B347,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I347=0,0,ROUND(PPMT(VLOOKUP($C347,Rate_table,2,TRUE)/12,COUNTIF($I$27:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86764},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),SUM(E347:H347,J347:K347),\"\")","v":97453},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),D347-F347-J347,\"\")","v":8464331},null,null,92]
[{"$f":"ABS(YEAR($C$27)-YEAR(C348))","v":27},{"$f":"ROWS($B$27:B348)","v":322},{"$f":"IF(AND(ValuesEntered,R347>0),IF(AND(ISNUMBER(O347),R347>0),EDATE(C347,1),\"\"),\"\")","v":"2044-01-01"},8464331,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C348)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,1,$R347,$D348)*-1,0),ROUND(IPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,$B348,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I348=0,0,ROUND(IPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,COUNTIF($I$27:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10580},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,1,$R347,$D348)*-1,0),ROUND(PPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,$B348,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I348=0,0,ROUND(PPMT(VLOOKUP($C348,Rate_table,2,TRUE)/12,COUNTIF($I$27:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86872},null,null,{"$f":"IF(ISNUMBER(C348)=FALSE,\"\",IF(AND(D348>$E$15,OR(MONTH(C348)=$E$16,MONTH(C348)=$E$17,MONTH(C348)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),SUM(E348:H348,J348:K348),\"\")","v":97452},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),D348-F348-J348,\"\")","v":8377459},null,null,{"$f":"IF(AND($J348>0,$E$19=\"時間短縮\"),Remain_Month,$R347-1)","v":91}]
[27,{"$f":"ROWS($B$27:B349)","v":323},{"$f":"IF(AND(ValuesEntered,R348>0),IF(AND(ISNUMBER(O348),R348>0),EDATE(C348,1),\"\"),\"\")","v":"2044-02-01"},{"$f":"IF(C349=\"\",0,O348)","v":8377459},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C349)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,1,$R348,$D349)*-1,0),ROUND(IPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,$B349,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I349=0,0,ROUND(IPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,COUNTIF($I$27:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10472},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,1,$R348,$D349)*-1,0),ROUND(PPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,$B349,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I349=0,0,ROUND(PPMT(VLOOKUP($C349,Rate_table,2,TRUE)/12,COUNTIF($I$27:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86981},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),SUM(E349:H349,J349:K349),\"\")","v":97453},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),D349-F349-J349,\"\")","v":8290478},null,null,90]
[27,{"$f":"ROWS($B$27:B350)","v":324},{"$f":"IF(AND(ValuesEntered,R349>0),IF(AND(ISNUMBER(O349),R349>0),EDATE(C349,1),\"\"),\"\")","v":"2044-03-01"},8290478,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C350)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,1,$R349,$D350)*-1,0),ROUND(IPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,$B350,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I350=0,0,ROUND(IPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,COUNTIF($I$27:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10363},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,1,$R349,$D350)*-1,0),ROUND(PPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,$B350,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I350=0,0,ROUND(PPMT(VLOOKUP($C350,Rate_table,2,TRUE)/12,COUNTIF($I$27:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87090},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),SUM(E350:H350,J350:K350),\"\")","v":97453},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),D350-F350-J350,\"\")","v":8203388},null,null,89]
[27,{"$f":"ROWS($B$27:B351)","v":325},{"$f":"IF(AND(ValuesEntered,R350>0),IF(AND(ISNUMBER(O350),R350>0),EDATE(C350,1),\"\"),\"\")","v":"2044-04-01"},8203388,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C351)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,1,$R350,$D351)*-1,0),ROUND(IPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,$B351,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I351=0,0,ROUND(IPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,COUNTIF($I$27:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14390},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,1,$R350,$D351)*-1,0),ROUND(PPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,$B351,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I351=0,0,ROUND(PPMT(VLOOKUP($C351,Rate_table,2,TRUE)/12,COUNTIF($I$27:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":292065},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),SUM(E351:H351,J351:K351),\"\")","v":306455},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),D351-F351-J351,\"\")","v":7911323},null,null,88]
[27,{"$f":"ROWS($B$27:B352)","v":326},{"$f":"IF(AND(ValuesEntered,R351>0),IF(AND(ISNUMBER(O351),R351>0),EDATE(C351,1),\"\"),\"\")","v":"2044-05-01"},7911323,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C352)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,1,$R351,$D352)*-1,0),ROUND(IPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,$B352,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I352=0,0,ROUND(IPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,COUNTIF($I$27:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9889},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,1,$R351,$D352)*-1,0),ROUND(PPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,$B352,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I352=0,0,ROUND(PPMT(VLOOKUP($C352,Rate_table,2,TRUE)/12,COUNTIF($I$27:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85104},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),SUM(E352:H352,J352:K352),\"\")","v":94993},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),D352-F352-J352,\"\")","v":7826219},null,null,87]
[27,{"$f":"ROWS($B$27:B353)","v":327},{"$f":"IF(AND(ValuesEntered,R352>0),IF(AND(ISNUMBER(O352),R352>0),EDATE(C352,1),\"\"),\"\")","v":"2044-06-01"},7826219,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C353)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,1,$R352,$D353)*-1,0),ROUND(IPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,$B353,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I353=0,0,ROUND(IPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,COUNTIF($I$27:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9783},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,1,$R352,$D353)*-1,0),ROUND(PPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,$B353,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I353=0,0,ROUND(PPMT(VLOOKUP($C353,Rate_table,2,TRUE)/12,COUNTIF($I$27:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85210},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),SUM(E353:H353,J353:K353),\"\")","v":94993},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),D353-F353-J353,\"\")","v":7741009},null,null,86]
[27,{"$f":"ROWS($B$27:B354)","v":328},{"$f":"IF(AND(ValuesEntered,R353>0),IF(AND(ISNUMBER(O353),R353>0),EDATE(C353,1),\"\"),\"\")","v":"2044-07-01"},7741009,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C354)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,1,$R353,$D354)*-1,0),ROUND(IPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,$B354,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I354=0,0,ROUND(IPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,COUNTIF($I$27:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":13556},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,1,$R353,$D354)*-1,0),ROUND(PPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,$B354,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I354=0,0,ROUND(PPMT(VLOOKUP($C354,Rate_table,2,TRUE)/12,COUNTIF($I$27:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":290439},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),SUM(E354:H354,J354:K354),\"\")","v":303995},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),D354-F354-J354,\"\")","v":7450570},null,null,85]
[27,{"$f":"ROWS($B$27:B355)","v":329},{"$f":"IF(AND(ValuesEntered,R354>0),IF(AND(ISNUMBER(O354),R354>0),EDATE(C354,1),\"\"),\"\")","v":"2044-08-01"},7450570,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C355)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,1,$R354,$D355)*-1,0),ROUND(IPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,$B355,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I355=0,0,ROUND(IPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,COUNTIF($I$27:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9313},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,1,$R354,$D355)*-1,0),ROUND(PPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,$B355,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I355=0,0,ROUND(PPMT(VLOOKUP($C355,Rate_table,2,TRUE)/12,COUNTIF($I$27:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83134},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),SUM(E355:H355,J355:K355),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),D355-F355-J355,\"\")","v":7367436},null,null,84]
[27,{"$f":"ROWS($B$27:B356)","v":330},{"$f":"IF(AND(ValuesEntered,R355>0),IF(AND(ISNUMBER(O355),R355>0),EDATE(C355,1),\"\"),\"\")","v":"2044-09-01"},7367436,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C356)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,1,$R355,$D356)*-1,0),ROUND(IPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,$B356,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I356=0,0,ROUND(IPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,COUNTIF($I$27:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9209},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,1,$R355,$D356)*-1,0),ROUND(PPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,$B356,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I356=0,0,ROUND(PPMT(VLOOKUP($C356,Rate_table,2,TRUE)/12,COUNTIF($I$27:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83238},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),SUM(E356:H356,J356:K356),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),D356-F356-J356,\"\")","v":7284198},null,null,83]
[27,{"$f":"ROWS($B$27:B357)","v":331},{"$f":"IF(AND(ValuesEntered,R356>0),IF(AND(ISNUMBER(O356),R356>0),EDATE(C356,1),\"\"),\"\")","v":"2044-10-01"},7284198,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C357)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,1,$R356,$D357)*-1,0),ROUND(IPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,$B357,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I357=0,0,ROUND(IPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,COUNTIF($I$27:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9105},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,1,$R356,$D357)*-1,0),ROUND(PPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,$B357,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I357=0,0,ROUND(PPMT(VLOOKUP($C357,Rate_table,2,TRUE)/12,COUNTIF($I$27:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83342},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),SUM(E357:H357,J357:K357),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),D357-F357-J357,\"\")","v":7200856},null,null,82]
[27,{"$f":"ROWS($B$27:B358)","v":332},{"$f":"IF(AND(ValuesEntered,R357>0),IF(AND(ISNUMBER(O357),R357>0),EDATE(C357,1),\"\"),\"\")","v":"2044-11-01"},7200856,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C358)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,1,$R357,$D358)*-1,0),ROUND(IPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,$B358,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I358=0,0,ROUND(IPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,COUNTIF($I$27:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9001},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,1,$R357,$D358)*-1,0),ROUND(PPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,$B358,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I358=0,0,ROUND(PPMT(VLOOKUP($C358,Rate_table,2,TRUE)/12,COUNTIF($I$27:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83446},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),SUM(E358:H358,J358:K358),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),D358-F358-J358,\"\")","v":7117410},null,null,81]
[27,{"$f":"ROWS($B$27:B359)","v":333},{"$f":"IF(AND(ValuesEntered,R358>0),IF(AND(ISNUMBER(O358),R358>0),EDATE(C358,1),\"\"),\"\")","v":"2044-12-01"},7117410,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C359)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,1,$R358,$D359)*-1,0),ROUND(IPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,$B359,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I359=0,0,ROUND(IPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,COUNTIF($I$27:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8897},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,1,$R358,$D359)*-1,0),ROUND(PPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,$B359,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I359=0,0,ROUND(PPMT(VLOOKUP($C359,Rate_table,2,TRUE)/12,COUNTIF($I$27:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83551},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),SUM(E359:H359,J359:K359),\"\")","v":92448},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),D359-F359-J359,\"\")","v":7033859},null,null,80]
[28,{"$f":"ROWS($B$27:B360)","v":334},{"$f":"IF(AND(ValuesEntered,R359>0),IF(AND(ISNUMBER(O359),R359>0),EDATE(C359,1),\"\"),\"\")","v":"2045-01-01"},7033859,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C360)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,1,$R359,$D360)*-1,0),ROUND(IPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,$B360,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I360=0,0,ROUND(IPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,COUNTIF($I$27:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8792},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,1,$R359,$D360)*-1,0),ROUND(PPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,$B360,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I360=0,0,ROUND(PPMT(VLOOKUP($C360,Rate_table,2,TRUE)/12,COUNTIF($I$27:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83655},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),SUM(E360:H360,J360:K360),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),D360-F360-J360,\"\")","v":6950204},null,null,79]
[28,{"$f":"ROWS($B$27:B361)","v":335},{"$f":"IF(AND(ValuesEntered,R360>0),IF(AND(ISNUMBER(O360),R360>0),EDATE(C360,1),\"\"),\"\")","v":"2045-02-01"},6950204,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C361)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,1,$R360,$D361)*-1,0),ROUND(IPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,$B361,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I361=0,0,ROUND(IPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,COUNTIF($I$27:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8688},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,1,$R360,$D361)*-1,0),ROUND(PPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,$B361,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I361=0,0,ROUND(PPMT(VLOOKUP($C361,Rate_table,2,TRUE)/12,COUNTIF($I$27:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83760},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),SUM(E361:H361,J361:K361),\"\")","v":92448},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),D361-F361-J361,\"\")","v":6866444},null,null,78]
[28,{"$f":"ROWS($B$27:B362)","v":336},{"$f":"IF(AND(ValuesEntered,R361>0),IF(AND(ISNUMBER(O361),R361>0),EDATE(C361,1),\"\"),\"\")","v":"2045-03-01"},6866444,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C362)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,1,$R361,$D362)*-1,0),ROUND(IPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,$B362,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I362=0,0,ROUND(IPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,COUNTIF($I$27:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8583},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,1,$R361,$D362)*-1,0),ROUND(PPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,$B362,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I362=0,0,ROUND(PPMT(VLOOKUP($C362,Rate_table,2,TRUE)/12,COUNTIF($I$27:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83864},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),SUM(E362:H362,J362:K362),\"\")","v":92447},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),D362-F362-J362,\"\")","v":6782580},null,null,77]
[28,{"$f":"ROWS($B$27:B363)","v":337},{"$f":"IF(AND(ValuesEntered,R362>0),IF(AND(ISNUMBER(O362),R362>0),EDATE(C362,1),\"\"),\"\")","v":"2045-04-01"},6782580,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C363)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,1,$R362,$D363)*-1,0),ROUND(IPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,$B363,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I363=0,0,ROUND(IPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,COUNTIF($I$27:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12101},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,1,$R362,$D363)*-1,0),ROUND(PPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,$B363,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I363=0,0,ROUND(PPMT(VLOOKUP($C363,Rate_table,2,TRUE)/12,COUNTIF($I$27:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":289348},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),SUM(E363:H363,J363:K363),\"\")","v":301449},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),D363-F363-J363,\"\")","v":6493232},null,null,76]
[28,{"$f":"ROWS($B$27:B364)","v":338},{"$f":"IF(AND(ValuesEntered,R363>0),IF(AND(ISNUMBER(O363),R363>0),EDATE(C363,1),\"\"),\"\")","v":"2045-05-01"},6493232,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C364)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,1,$R363,$D364)*-1,0),ROUND(IPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,$B364,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I364=0,0,ROUND(IPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,COUNTIF($I$27:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8117},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,1,$R363,$D364)*-1,0),ROUND(PPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,$B364,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I364=0,0,ROUND(PPMT(VLOOKUP($C364,Rate_table,2,TRUE)/12,COUNTIF($I$27:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81497},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),SUM(E364:H364,J364:K364),\"\")","v":89614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),D364-F364-J364,\"\")","v":6411735},null,null,75]
[28,{"$f":"ROWS($B$27:B365)","v":339},{"$f":"IF(AND(ValuesEntered,R364>0),IF(AND(ISNUMBER(O364),R364>0),EDATE(C364,1),\"\"),\"\")","v":"2045-06-01"},6411735,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C365)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,1,$R364,$D365)*-1,0),ROUND(IPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,$B365,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I365=0,0,ROUND(IPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,COUNTIF($I$27:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8015},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,1,$R364,$D365)*-1,0),ROUND(PPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,$B365,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I365=0,0,ROUND(PPMT(VLOOKUP($C365,Rate_table,2,TRUE)/12,COUNTIF($I$27:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81598},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),SUM(E365:H365,J365:K365),\"\")","v":89613},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),D365-F365-J365,\"\")","v":6330137},null,null,74]
[28,{"$f":"ROWS($B$27:B366)","v":340},{"$f":"IF(AND(ValuesEntered,R365>0),IF(AND(ISNUMBER(O365),R365>0),EDATE(C365,1),\"\"),\"\")","v":"2045-07-01"},6330137,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C366)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,1,$R365,$D366)*-1,0),ROUND(IPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,$B366,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I366=0,0,ROUND(IPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,COUNTIF($I$27:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11280},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,1,$R365,$D366)*-1,0),ROUND(PPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,$B366,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I366=0,0,ROUND(PPMT(VLOOKUP($C366,Rate_table,2,TRUE)/12,COUNTIF($I$27:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":287336},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),SUM(E366:H366,J366:K366),\"\")","v":298616},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),D366-F366-J366,\"\")","v":6042801},null,null,73]
[28,{"$f":"ROWS($B$27:B367)","v":341},{"$f":"IF(AND(ValuesEntered,R366>0),IF(AND(ISNUMBER(O366),R366>0),EDATE(C366,1),\"\"),\"\")","v":"2045-08-01"},6042801,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C367)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,1,$R366,$D367)*-1,0),ROUND(IPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,$B367,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I367=0,0,ROUND(IPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,COUNTIF($I$27:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7554},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,1,$R366,$D367)*-1,0),ROUND(PPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,$B367,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I367=0,0,ROUND(PPMT(VLOOKUP($C367,Rate_table,2,TRUE)/12,COUNTIF($I$27:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79110},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),SUM(E367:H367,J367:K367),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),D367-F367-J367,\"\")","v":5963691},null,null,72]
[28,{"$f":"ROWS($B$27:B368)","v":342},{"$f":"IF(AND(ValuesEntered,R367>0),IF(AND(ISNUMBER(O367),R367>0),EDATE(C367,1),\"\"),\"\")","v":"2045-09-01"},5963691,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C368)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,1,$R367,$D368)*-1,0),ROUND(IPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,$B368,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I368=0,0,ROUND(IPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,COUNTIF($I$27:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7455},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,1,$R367,$D368)*-1,0),ROUND(PPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,$B368,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I368=0,0,ROUND(PPMT(VLOOKUP($C368,Rate_table,2,TRUE)/12,COUNTIF($I$27:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79209},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),SUM(E368:H368,J368:K368),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),D368-F368-J368,\"\")","v":5884482},null,null,71]
[28,{"$f":"ROWS($B$27:B369)","v":343},{"$f":"IF(AND(ValuesEntered,R368>0),IF(AND(ISNUMBER(O368),R368>0),EDATE(C368,1),\"\"),\"\")","v":"2045-10-01"},5884482,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C369)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,1,$R368,$D369)*-1,0),ROUND(IPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,$B369,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I369=0,0,ROUND(IPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,COUNTIF($I$27:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7356},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,1,$R368,$D369)*-1,0),ROUND(PPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,$B369,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I369=0,0,ROUND(PPMT(VLOOKUP($C369,Rate_table,2,TRUE)/12,COUNTIF($I$27:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79308},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),SUM(E369:H369,J369:K369),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),D369-F369-J369,\"\")","v":5805174},null,null,70]
[28,{"$f":"ROWS($B$27:B370)","v":344},{"$f":"IF(AND(ValuesEntered,R369>0),IF(AND(ISNUMBER(O369),R369>0),EDATE(C369,1),\"\"),\"\")","v":"2045-11-01"},5805174,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C370)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,1,$R369,$D370)*-1,0),ROUND(IPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,$B370,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I370=0,0,ROUND(IPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,COUNTIF($I$27:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7256},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,1,$R369,$D370)*-1,0),ROUND(PPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,$B370,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I370=0,0,ROUND(PPMT(VLOOKUP($C370,Rate_table,2,TRUE)/12,COUNTIF($I$27:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79408},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),SUM(E370:H370,J370:K370),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),D370-F370-J370,\"\")","v":5725766},null,null,69]
[28,{"$f":"ROWS($B$27:B371)","v":345},{"$f":"IF(AND(ValuesEntered,R370>0),IF(AND(ISNUMBER(O370),R370>0),EDATE(C370,1),\"\"),\"\")","v":"2045-12-01"},5725766,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C371)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,1,$R370,$D371)*-1,0),ROUND(IPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,$B371,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I371=0,0,ROUND(IPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,COUNTIF($I$27:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7157},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,1,$R370,$D371)*-1,0),ROUND(PPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,$B371,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I371=0,0,ROUND(PPMT(VLOOKUP($C371,Rate_table,2,TRUE)/12,COUNTIF($I$27:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79507},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),SUM(E371:H371,J371:K371),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),D371-F371-J371,\"\")","v":5646259},null,null,68]
[29,{"$f":"ROWS($B$27:B372)","v":346},{"$f":"IF(AND(ValuesEntered,R371>0),IF(AND(ISNUMBER(O371),R371>0),EDATE(C371,1),\"\"),\"\")","v":"2046-01-01"},5646259,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C372)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,1,$R371,$D372)*-1,0),ROUND(IPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,$B372,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I372=0,0,ROUND(IPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,COUNTIF($I$27:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7058},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,1,$R371,$D372)*-1,0),ROUND(PPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,$B372,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I372=0,0,ROUND(PPMT(VLOOKUP($C372,Rate_table,2,TRUE)/12,COUNTIF($I$27:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79606},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),SUM(E372:H372,J372:K372),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),D372-F372-J372,\"\")","v":5566653},null,null,67]
[29,{"$f":"ROWS($B$27:B373)","v":347},{"$f":"IF(AND(ValuesEntered,R372>0),IF(AND(ISNUMBER(O372),R372>0),EDATE(C372,1),\"\"),\"\")","v":"2046-02-01"},5566653,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C373)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,1,$R372,$D373)*-1,0),ROUND(IPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,$B373,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I373=0,0,ROUND(IPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,COUNTIF($I$27:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6958},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,1,$R372,$D373)*-1,0),ROUND(PPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,$B373,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I373=0,0,ROUND(PPMT(VLOOKUP($C373,Rate_table,2,TRUE)/12,COUNTIF($I$27:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79706},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),SUM(E373:H373,J373:K373),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),D373-F373-J373,\"\")","v":5486947},null,null,66]
[29,{"$f":"ROWS($B$27:B374)","v":348},{"$f":"IF(AND(ValuesEntered,R373>0),IF(AND(ISNUMBER(O373),R373>0),EDATE(C373,1),\"\"),\"\")","v":"2046-03-01"},5486947,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C374)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,1,$R373,$D374)*-1,0),ROUND(IPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,$B374,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I374=0,0,ROUND(IPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,COUNTIF($I$27:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6859},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,1,$R373,$D374)*-1,0),ROUND(PPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,$B374,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I374=0,0,ROUND(PPMT(VLOOKUP($C374,Rate_table,2,TRUE)/12,COUNTIF($I$27:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79805},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),SUM(E374:H374,J374:K374),\"\")","v":86664},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),D374-F374-J374,\"\")","v":5407142},null,null,65]
[29,{"$f":"ROWS($B$27:B375)","v":349},{"$f":"IF(AND(ValuesEntered,R374>0),IF(AND(ISNUMBER(O374),R374>0),EDATE(C374,1),\"\"),\"\")","v":"2046-04-01"},5407142,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C375)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,1,$R374,$D375)*-1,0),ROUND(IPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,$B375,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I375=0,0,ROUND(IPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,COUNTIF($I$27:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9869},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,1,$R374,$D375)*-1,0),ROUND(PPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,$B375,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I375=0,0,ROUND(PPMT(VLOOKUP($C375,Rate_table,2,TRUE)/12,COUNTIF($I$27:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":285798},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),SUM(E375:H375,J375:K375),\"\")","v":295667},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),D375-F375-J375,\"\")","v":5121344},null,null,64]
[29,{"$f":"ROWS($B$27:B376)","v":350},{"$f":"IF(AND(ValuesEntered,R375>0),IF(AND(ISNUMBER(O375),R375>0),EDATE(C375,1),\"\"),\"\")","v":"2046-05-01"},5121344,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C376)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,1,$R375,$D376)*-1,0),ROUND(IPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,$B376,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I376=0,0,ROUND(IPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,COUNTIF($I$27:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6402},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,1,$R375,$D376)*-1,0),ROUND(PPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,$B376,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I376=0,0,ROUND(PPMT(VLOOKUP($C376,Rate_table,2,TRUE)/12,COUNTIF($I$27:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76913},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),SUM(E376:H376,J376:K376),\"\")","v":83315},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),D376-F376-J376,\"\")","v":5044431},null,null,63]
[29,{"$f":"ROWS($B$27:B377)","v":351},{"$f":"IF(AND(ValuesEntered,R376>0),IF(AND(ISNUMBER(O376),R376>0),EDATE(C376,1),\"\"),\"\")","v":"2046-06-01"},5044431,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C377)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,1,$R376,$D377)*-1,0),ROUND(IPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,$B377,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I377=0,0,ROUND(IPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,COUNTIF($I$27:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6306},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,1,$R376,$D377)*-1,0),ROUND(PPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,$B377,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I377=0,0,ROUND(PPMT(VLOOKUP($C377,Rate_table,2,TRUE)/12,COUNTIF($I$27:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77009},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),SUM(E377:H377,J377:K377),\"\")","v":83315},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),D377-F377-J377,\"\")","v":4967422},null,null,62]
[29,{"$f":"ROWS($B$27:B378)","v":352},{"$f":"IF(AND(ValuesEntered,R377>0),IF(AND(ISNUMBER(O377),R377>0),EDATE(C377,1),\"\"),\"\")","v":"2046-07-01"},4967422,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C378)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,1,$R377,$D378)*-1,0),ROUND(IPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,$B378,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I378=0,0,ROUND(IPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,COUNTIF($I$27:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9061},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,1,$R377,$D378)*-1,0),ROUND(PPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,$B378,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I378=0,0,ROUND(PPMT(VLOOKUP($C378,Rate_table,2,TRUE)/12,COUNTIF($I$27:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":283255},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),SUM(E378:H378,J378:K378),\"\")","v":292316},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),D378-F378-J378,\"\")","v":4684167},null,null,61]
[29,{"$f":"ROWS($B$27:B379)","v":353},{"$f":"IF(AND(ValuesEntered,R378>0),IF(AND(ISNUMBER(O378),R378>0),EDATE(C378,1),\"\"),\"\")","v":"2046-08-01"},4684167,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C379)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,1,$R378,$D379)*-1,0),ROUND(IPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,$B379,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I379=0,0,ROUND(IPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,COUNTIF($I$27:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5855},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,1,$R378,$D379)*-1,0),ROUND(PPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,$B379,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I379=0,0,ROUND(PPMT(VLOOKUP($C379,Rate_table,2,TRUE)/12,COUNTIF($I$27:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73947},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),SUM(E379:H379,J379:K379),\"\")","v":79802},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),D379-F379-J379,\"\")","v":4610220},null,null,60]
[29,{"$f":"ROWS($B$27:B380)","v":354},{"$f":"IF(AND(ValuesEntered,R379>0),IF(AND(ISNUMBER(O379),R379>0),EDATE(C379,1),\"\"),\"\")","v":"2046-09-01"},4610220,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C380)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,1,$R379,$D380)*-1,0),ROUND(IPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,$B380,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I380=0,0,ROUND(IPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,COUNTIF($I$27:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5763},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,1,$R379,$D380)*-1,0),ROUND(PPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,$B380,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I380=0,0,ROUND(PPMT(VLOOKUP($C380,Rate_table,2,TRUE)/12,COUNTIF($I$27:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74040},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),SUM(E380:H380,J380:K380),\"\")","v":79803},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),D380-F380-J380,\"\")","v":4536180},null,null,59]
[29,{"$f":"ROWS($B$27:B381)","v":355},{"$f":"IF(AND(ValuesEntered,R380>0),IF(AND(ISNUMBER(O380),R380>0),EDATE(C380,1),\"\"),\"\")","v":"2046-10-01"},4536180,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C381)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,1,$R380,$D381)*-1,0),ROUND(IPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,$B381,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I381=0,0,ROUND(IPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,COUNTIF($I$27:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5670},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,1,$R380,$D381)*-1,0),ROUND(PPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,$B381,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I381=0,0,ROUND(PPMT(VLOOKUP($C381,Rate_table,2,TRUE)/12,COUNTIF($I$27:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74132},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),SUM(E381:H381,J381:K381),\"\")","v":79802},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),D381-F381-J381,\"\")","v":4462048},null,null,58]
[29,{"$f":"ROWS($B$27:B382)","v":356},{"$f":"IF(AND(ValuesEntered,R381>0),IF(AND(ISNUMBER(O381),R381>0),EDATE(C381,1),\"\"),\"\")","v":"2046-11-01"},4462048,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C382)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,1,$R381,$D382)*-1,0),ROUND(IPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,$B382,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I382=0,0,ROUND(IPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,COUNTIF($I$27:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5578},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,1,$R381,$D382)*-1,0),ROUND(PPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,$B382,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I382=0,0,ROUND(PPMT(VLOOKUP($C382,Rate_table,2,TRUE)/12,COUNTIF($I$27:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74225},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),SUM(E382:H382,J382:K382),\"\")","v":79803},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),D382-F382-J382,\"\")","v":4387823},null,null,57]
[29,{"$f":"ROWS($B$27:B383)","v":357},{"$f":"IF(AND(ValuesEntered,R382>0),IF(AND(ISNUMBER(O382),R382>0),EDATE(C382,1),\"\"),\"\")","v":"2046-12-01"},4387823,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C383)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,1,$R382,$D383)*-1,0),ROUND(IPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,$B383,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I383=0,0,ROUND(IPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,COUNTIF($I$27:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5485},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,1,$R382,$D383)*-1,0),ROUND(PPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,$B383,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I383=0,0,ROUND(PPMT(VLOOKUP($C383,Rate_table,2,TRUE)/12,COUNTIF($I$27:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74318},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),SUM(E383:H383,J383:K383),\"\")","v":79803},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),D383-F383-J383,\"\")","v":4313505},null,null,56]
[30,{"$f":"ROWS($B$27:B384)","v":358},{"$f":"IF(AND(ValuesEntered,R383>0),IF(AND(ISNUMBER(O383),R383>0),EDATE(C383,1),\"\"),\"\")","v":"2047-01-01"},4313505,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C384)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,1,$R383,$D384)*-1,0),ROUND(IPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,$B384,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I384=0,0,ROUND(IPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,COUNTIF($I$27:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5392},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,1,$R383,$D384)*-1,0),ROUND(PPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,$B384,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I384=0,0,ROUND(PPMT(VLOOKUP($C384,Rate_table,2,TRUE)/12,COUNTIF($I$27:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74410},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),SUM(E384:H384,J384:K384),\"\")","v":79802},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),D384-F384-J384,\"\")","v":4239095},null,null,55]
[30,{"$f":"ROWS($B$27:B385)","v":359},{"$f":"IF(AND(ValuesEntered,R384>0),IF(AND(ISNUMBER(O384),R384>0),EDATE(C384,1),\"\"),\"\")","v":"2047-02-01"},4239095,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C385)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,1,$R384,$D385)*-1,0),ROUND(IPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,$B385,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I385=0,0,ROUND(IPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,COUNTIF($I$27:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5299},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,1,$R384,$D385)*-1,0),ROUND(PPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,$B385,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I385=0,0,ROUND(PPMT(VLOOKUP($C385,Rate_table,2,TRUE)/12,COUNTIF($I$27:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74504},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),SUM(E385:H385,J385:K385),\"\")","v":79803},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),D385-F385-J385,\"\")","v":4164591},null,null,54]
[30,{"$f":"ROWS($B$27:B386)","v":360},{"$f":"IF(AND(ValuesEntered,R385>0),IF(AND(ISNUMBER(O385),R385>0),EDATE(C385,1),\"\"),\"\")","v":"2047-03-01"},4164591,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C386)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,1,$R385,$D386)*-1,0),ROUND(IPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,$B386,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I386=0,0,ROUND(IPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,COUNTIF($I$27:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5206},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,1,$R385,$D386)*-1,0),ROUND(PPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,$B386,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I386=0,0,ROUND(PPMT(VLOOKUP($C386,Rate_table,2,TRUE)/12,COUNTIF($I$27:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74597},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),SUM(E386:H386,J386:K386),\"\")","v":79803},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),D386-F386-J386,\"\")","v":4089994},null,null,53]
[30,{"$f":"ROWS($B$27:B387)","v":361},{"$f":"IF(AND(ValuesEntered,R386>0),IF(AND(ISNUMBER(O386),R386>0),EDATE(C386,1),\"\"),\"\")","v":"2047-04-01"},4089994,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C387)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,1,$R386,$D387)*-1,0),ROUND(IPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,$B387,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I387=0,0,ROUND(IPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,COUNTIF($I$27:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7707},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,1,$R386,$D387)*-1,0),ROUND(PPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,$B387,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I387=0,0,ROUND(PPMT(VLOOKUP($C387,Rate_table,2,TRUE)/12,COUNTIF($I$27:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":281098},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),SUM(E387:H387,J387:K387),\"\")","v":288805},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),D387-F387-J387,\"\")","v":3808896},null,null,52]
[30,{"$f":"ROWS($B$27:B388)","v":362},{"$f":"IF(AND(ValuesEntered,R387>0),IF(AND(ISNUMBER(O387),R387>0),EDATE(C387,1),\"\"),\"\")","v":"2047-05-01"},3808896,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C388)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,1,$R387,$D388)*-1,0),ROUND(IPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,$B388,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I388=0,0,ROUND(IPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,COUNTIF($I$27:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4761},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,1,$R387,$D388)*-1,0),ROUND(PPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,$B388,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I388=0,0,ROUND(PPMT(VLOOKUP($C388,Rate_table,2,TRUE)/12,COUNTIF($I$27:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70939},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),SUM(E388:H388,J388:K388),\"\")","v":75700},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),D388-F388-J388,\"\")","v":3737957},null,null,51]
[30,{"$f":"ROWS($B$27:B389)","v":363},{"$f":"IF(AND(ValuesEntered,R388>0),IF(AND(ISNUMBER(O388),R388>0),EDATE(C388,1),\"\"),\"\")","v":"2047-06-01"},3737957,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C389)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,1,$R388,$D389)*-1,0),ROUND(IPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,$B389,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I389=0,0,ROUND(IPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,COUNTIF($I$27:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4672},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,1,$R388,$D389)*-1,0),ROUND(PPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,$B389,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I389=0,0,ROUND(PPMT(VLOOKUP($C389,Rate_table,2,TRUE)/12,COUNTIF($I$27:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71028},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),SUM(E389:H389,J389:K389),\"\")","v":75700},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),D389-F389-J389,\"\")","v":3666929},null,null,50]
[30,{"$f":"ROWS($B$27:B390)","v":364},{"$f":"IF(AND(ValuesEntered,R389>0),IF(AND(ISNUMBER(O389),R389>0),EDATE(C389,1),\"\"),\"\")","v":"2047-07-01"},3666929,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C390)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,1,$R389,$D390)*-1,0),ROUND(IPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,$B390,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I390=0,0,ROUND(IPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,COUNTIF($I$27:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6921},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,1,$R389,$D390)*-1,0),ROUND(PPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,$B390,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I390=0,0,ROUND(PPMT(VLOOKUP($C390,Rate_table,2,TRUE)/12,COUNTIF($I$27:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":277782},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),SUM(E390:H390,J390:K390),\"\")","v":284703},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),D390-F390-J390,\"\")","v":3389147},null,null,49]
[30,{"$f":"ROWS($B$27:B391)","v":365},{"$f":"IF(AND(ValuesEntered,R390>0),IF(AND(ISNUMBER(O390),R390>0),EDATE(C390,1),\"\"),\"\")","v":"2047-08-01"},3389147,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C391)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,1,$R390,$D391)*-1,0),ROUND(IPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,$B391,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I391=0,0,ROUND(IPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,COUNTIF($I$27:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4236},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,1,$R390,$D391)*-1,0),ROUND(PPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,$B391,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I391=0,0,ROUND(PPMT(VLOOKUP($C391,Rate_table,2,TRUE)/12,COUNTIF($I$27:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67113},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),SUM(E391:H391,J391:K391),\"\")","v":71349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),D391-F391-J391,\"\")","v":3322034},null,null,48]
[30,{"$f":"ROWS($B$27:B392)","v":366},{"$f":"IF(AND(ValuesEntered,R391>0),IF(AND(ISNUMBER(O391),R391>0),EDATE(C391,1),\"\"),\"\")","v":"2047-09-01"},3322034,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C392)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,1,$R391,$D392)*-1,0),ROUND(IPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,$B392,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I392=0,0,ROUND(IPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,COUNTIF($I$27:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4153},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,1,$R391,$D392)*-1,0),ROUND(PPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,$B392,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I392=0,0,ROUND(PPMT(VLOOKUP($C392,Rate_table,2,TRUE)/12,COUNTIF($I$27:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67197},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),SUM(E392:H392,J392:K392),\"\")","v":71350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),D392-F392-J392,\"\")","v":3254837},null,null,47]
[30,{"$f":"ROWS($B$27:B393)","v":367},{"$f":"IF(AND(ValuesEntered,R392>0),IF(AND(ISNUMBER(O392),R392>0),EDATE(C392,1),\"\"),\"\")","v":"2047-10-01"},3254837,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C393)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,1,$R392,$D393)*-1,0),ROUND(IPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,$B393,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I393=0,0,ROUND(IPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,COUNTIF($I$27:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4069},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,1,$R392,$D393)*-1,0),ROUND(PPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,$B393,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I393=0,0,ROUND(PPMT(VLOOKUP($C393,Rate_table,2,TRUE)/12,COUNTIF($I$27:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67281},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),SUM(E393:H393,J393:K393),\"\")","v":71350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),D393-F393-J393,\"\")","v":3187556},null,null,46]
[30,{"$f":"ROWS($B$27:B394)","v":368},{"$f":"IF(AND(ValuesEntered,R393>0),IF(AND(ISNUMBER(O393),R393>0),EDATE(C393,1),\"\"),\"\")","v":"2047-11-01"},3187556,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C394)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,1,$R393,$D394)*-1,0),ROUND(IPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,$B394,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I394=0,0,ROUND(IPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,COUNTIF($I$27:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3984},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,1,$R393,$D394)*-1,0),ROUND(PPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,$B394,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I394=0,0,ROUND(PPMT(VLOOKUP($C394,Rate_table,2,TRUE)/12,COUNTIF($I$27:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67365},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),SUM(E394:H394,J394:K394),\"\")","v":71349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),D394-F394-J394,\"\")","v":3120191},null,null,45]
[30,{"$f":"ROWS($B$27:B395)","v":369},{"$f":"IF(AND(ValuesEntered,R394>0),IF(AND(ISNUMBER(O394),R394>0),EDATE(C394,1),\"\"),\"\")","v":"2047-12-01"},3120191,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C395)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,1,$R394,$D395)*-1,0),ROUND(IPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,$B395,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I395=0,0,ROUND(IPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,COUNTIF($I$27:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3900},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,1,$R394,$D395)*-1,0),ROUND(PPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,$B395,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I395=0,0,ROUND(PPMT(VLOOKUP($C395,Rate_table,2,TRUE)/12,COUNTIF($I$27:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67449},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),SUM(E395:H395,J395:K395),\"\")","v":71349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),D395-F395-J395,\"\")","v":3052742},null,null,44]
[31,{"$f":"ROWS($B$27:B396)","v":370},{"$f":"IF(AND(ValuesEntered,R395>0),IF(AND(ISNUMBER(O395),R395>0),EDATE(C395,1),\"\"),\"\")","v":"2048-01-01"},3052742,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C396)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,1,$R395,$D396)*-1,0),ROUND(IPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,$B396,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I396=0,0,ROUND(IPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,COUNTIF($I$27:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3816},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,1,$R395,$D396)*-1,0),ROUND(PPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,$B396,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I396=0,0,ROUND(PPMT(VLOOKUP($C396,Rate_table,2,TRUE)/12,COUNTIF($I$27:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67533},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),SUM(E396:H396,J396:K396),\"\")","v":71349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),D396-F396-J396,\"\")","v":2985209},null,null,43]
[31,{"$f":"ROWS($B$27:B397)","v":371},{"$f":"IF(AND(ValuesEntered,R396>0),IF(AND(ISNUMBER(O396),R396>0),EDATE(C396,1),\"\"),\"\")","v":"2048-02-01"},2985209,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C397)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,1,$R396,$D397)*-1,0),ROUND(IPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,$B397,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I397=0,0,ROUND(IPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,COUNTIF($I$27:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3732},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,1,$R396,$D397)*-1,0),ROUND(PPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,$B397,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I397=0,0,ROUND(PPMT(VLOOKUP($C397,Rate_table,2,TRUE)/12,COUNTIF($I$27:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67618},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),SUM(E397:H397,J397:K397),\"\")","v":71350},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),D397-F397-J397,\"\")","v":2917591},null,null,42]
[31,{"$f":"ROWS($B$27:B398)","v":372},{"$f":"IF(AND(ValuesEntered,R397>0),IF(AND(ISNUMBER(O397),R397>0),EDATE(C397,1),\"\"),\"\")","v":"2048-03-01"},2917591,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C398)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,1,$R397,$D398)*-1,0),ROUND(IPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,$B398,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I398=0,0,ROUND(IPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,COUNTIF($I$27:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3647},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,1,$R397,$D398)*-1,0),ROUND(PPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,$B398,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I398=0,0,ROUND(PPMT(VLOOKUP($C398,Rate_table,2,TRUE)/12,COUNTIF($I$27:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67702},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),SUM(E398:H398,J398:K398),\"\")","v":71349},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),D398-F398-J398,\"\")","v":2849889},null,null,41]
[31,{"$f":"ROWS($B$27:B399)","v":373},{"$f":"IF(AND(ValuesEntered,R398>0),IF(AND(ISNUMBER(O398),R398>0),EDATE(C398,1),\"\"),\"\")","v":"2048-04-01"},2849889,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C399)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,1,$R398,$D399)*-1,0),ROUND(IPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,$B399,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I399=0,0,ROUND(IPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,COUNTIF($I$27:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5640},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,1,$R398,$D399)*-1,0),ROUND(PPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,$B399,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I399=0,0,ROUND(PPMT(VLOOKUP($C399,Rate_table,2,TRUE)/12,COUNTIF($I$27:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":274711},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),SUM(E399:H399,J399:K399),\"\")","v":280351},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),D399-F399-J399,\"\")","v":2575178},null,null,40]
[31,{"$f":"ROWS($B$27:B400)","v":374},{"$f":"IF(AND(ValuesEntered,R399>0),IF(AND(ISNUMBER(O399),R399>0),EDATE(C399,1),\"\"),\"\")","v":"2048-05-01"},2575178,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C400)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,1,$R399,$D400)*-1,0),ROUND(IPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,$B400,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I400=0,0,ROUND(IPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,COUNTIF($I$27:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3219},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,1,$R399,$D400)*-1,0),ROUND(PPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,$B400,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I400=0,0,ROUND(PPMT(VLOOKUP($C400,Rate_table,2,TRUE)/12,COUNTIF($I$27:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62824},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),SUM(E400:H400,J400:K400),\"\")","v":66043},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),D400-F400-J400,\"\")","v":2512354},null,null,39]
[31,{"$f":"ROWS($B$27:B401)","v":375},{"$f":"IF(AND(ValuesEntered,R400>0),IF(AND(ISNUMBER(O400),R400>0),EDATE(C400,1),\"\"),\"\")","v":"2048-06-01"},2512354,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C401)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,1,$R400,$D401)*-1,0),ROUND(IPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,$B401,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I401=0,0,ROUND(IPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,COUNTIF($I$27:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3140},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,1,$R400,$D401)*-1,0),ROUND(PPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,$B401,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I401=0,0,ROUND(PPMT(VLOOKUP($C401,Rate_table,2,TRUE)/12,COUNTIF($I$27:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62902},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),SUM(E401:H401,J401:K401),\"\")","v":66042},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),D401-F401-J401,\"\")","v":2449452},null,null,38]
[31,{"$f":"ROWS($B$27:B402)","v":376},{"$f":"IF(AND(ValuesEntered,R401>0),IF(AND(ISNUMBER(O401),R401>0),EDATE(C401,1),\"\"),\"\")","v":"2048-07-01"},2449452,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C402)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,1,$R401,$D402)*-1,0),ROUND(IPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,$B402,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I402=0,0,ROUND(IPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,COUNTIF($I$27:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4882},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,1,$R401,$D402)*-1,0),ROUND(PPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,$B402,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I402=0,0,ROUND(PPMT(VLOOKUP($C402,Rate_table,2,TRUE)/12,COUNTIF($I$27:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":270164},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),SUM(E402:H402,J402:K402),\"\")","v":275046},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),D402-F402-J402,\"\")","v":2179288},null,null,37]
[31,{"$f":"ROWS($B$27:B403)","v":377},{"$f":"IF(AND(ValuesEntered,R402>0),IF(AND(ISNUMBER(O402),R402>0),EDATE(C402,1),\"\"),\"\")","v":"2048-08-01"},2179288,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C403)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,1,$R402,$D403)*-1,0),ROUND(IPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,$B403,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I403=0,0,ROUND(IPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,COUNTIF($I$27:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2724},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,1,$R402,$D403)*-1,0),ROUND(PPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,$B403,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I403=0,0,ROUND(PPMT(VLOOKUP($C403,Rate_table,2,TRUE)/12,COUNTIF($I$27:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57585},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),SUM(E403:H403,J403:K403),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),D403-F403-J403,\"\")","v":2121703},null,null,36]
[31,{"$f":"ROWS($B$27:B404)","v":378},{"$f":"IF(AND(ValuesEntered,R403>0),IF(AND(ISNUMBER(O403),R403>0),EDATE(C403,1),\"\"),\"\")","v":"2048-09-01"},2121703,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C404)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,1,$R403,$D404)*-1,0),ROUND(IPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,$B404,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I404=0,0,ROUND(IPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,COUNTIF($I$27:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2652},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,1,$R403,$D404)*-1,0),ROUND(PPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,$B404,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I404=0,0,ROUND(PPMT(VLOOKUP($C404,Rate_table,2,TRUE)/12,COUNTIF($I$27:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57657},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),SUM(E404:H404,J404:K404),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),D404-F404-J404,\"\")","v":2064046},null,null,35]
[31,{"$f":"ROWS($B$27:B405)","v":379},{"$f":"IF(AND(ValuesEntered,R404>0),IF(AND(ISNUMBER(O404),R404>0),EDATE(C404,1),\"\"),\"\")","v":"2048-10-01"},2064046,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C405)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,1,$R404,$D405)*-1,0),ROUND(IPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,$B405,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I405=0,0,ROUND(IPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,COUNTIF($I$27:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2580},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,1,$R404,$D405)*-1,0),ROUND(PPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,$B405,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I405=0,0,ROUND(PPMT(VLOOKUP($C405,Rate_table,2,TRUE)/12,COUNTIF($I$27:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57729},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),SUM(E405:H405,J405:K405),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),D405-F405-J405,\"\")","v":2006317},null,null,34]
[31,{"$f":"ROWS($B$27:B406)","v":380},{"$f":"IF(AND(ValuesEntered,R405>0),IF(AND(ISNUMBER(O405),R405>0),EDATE(C405,1),\"\"),\"\")","v":"2048-11-01"},2006317,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C406)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,1,$R405,$D406)*-1,0),ROUND(IPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,$B406,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I406=0,0,ROUND(IPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,COUNTIF($I$27:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2508},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,1,$R405,$D406)*-1,0),ROUND(PPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,$B406,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I406=0,0,ROUND(PPMT(VLOOKUP($C406,Rate_table,2,TRUE)/12,COUNTIF($I$27:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57801},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),SUM(E406:H406,J406:K406),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),D406-F406-J406,\"\")","v":1948516},null,null,33]
[31,{"$f":"ROWS($B$27:B407)","v":381},{"$f":"IF(AND(ValuesEntered,R406>0),IF(AND(ISNUMBER(O406),R406>0),EDATE(C406,1),\"\"),\"\")","v":"2048-12-01"},1948516,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C407)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,1,$R406,$D407)*-1,0),ROUND(IPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,$B407,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I407=0,0,ROUND(IPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,COUNTIF($I$27:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2436},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,1,$R406,$D407)*-1,0),ROUND(PPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,$B407,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I407=0,0,ROUND(PPMT(VLOOKUP($C407,Rate_table,2,TRUE)/12,COUNTIF($I$27:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57873},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),SUM(E407:H407,J407:K407),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),D407-F407-J407,\"\")","v":1890643},null,null,32]
[32,{"$f":"ROWS($B$27:B408)","v":382},{"$f":"IF(AND(ValuesEntered,R407>0),IF(AND(ISNUMBER(O407),R407>0),EDATE(C407,1),\"\"),\"\")","v":"2049-01-01"},1890643,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C408)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,1,$R407,$D408)*-1,0),ROUND(IPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,$B408,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I408=0,0,ROUND(IPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,COUNTIF($I$27:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2363},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,1,$R407,$D408)*-1,0),ROUND(PPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,$B408,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I408=0,0,ROUND(PPMT(VLOOKUP($C408,Rate_table,2,TRUE)/12,COUNTIF($I$27:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57946},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),SUM(E408:H408,J408:K408),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),D408-F408-J408,\"\")","v":1832697},null,null,31]
[32,{"$f":"ROWS($B$27:B409)","v":383},{"$f":"IF(AND(ValuesEntered,R408>0),IF(AND(ISNUMBER(O408),R408>0),EDATE(C408,1),\"\"),\"\")","v":"2049-02-01"},1832697,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C409)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,1,$R408,$D409)*-1,0),ROUND(IPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,$B409,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I409=0,0,ROUND(IPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,COUNTIF($I$27:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2291},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,1,$R408,$D409)*-1,0),ROUND(PPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,$B409,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I409=0,0,ROUND(PPMT(VLOOKUP($C409,Rate_table,2,TRUE)/12,COUNTIF($I$27:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58018},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),SUM(E409:H409,J409:K409),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),D409-F409-J409,\"\")","v":1774679},null,null,30]
[32,{"$f":"ROWS($B$27:B410)","v":384},{"$f":"IF(AND(ValuesEntered,R409>0),IF(AND(ISNUMBER(O409),R409>0),EDATE(C409,1),\"\"),\"\")","v":"2049-03-01"},1774679,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C410)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,1,$R409,$D410)*-1,0),ROUND(IPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,$B410,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I410=0,0,ROUND(IPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,COUNTIF($I$27:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2218},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,1,$R409,$D410)*-1,0),ROUND(PPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,$B410,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I410=0,0,ROUND(PPMT(VLOOKUP($C410,Rate_table,2,TRUE)/12,COUNTIF($I$27:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58091},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),SUM(E410:H410,J410:K410),\"\")","v":60309},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),D410-F410-J410,\"\")","v":1716588},null,null,29]
[32,{"$f":"ROWS($B$27:B411)","v":385},{"$f":"IF(AND(ValuesEntered,R410>0),IF(AND(ISNUMBER(O410),R410>0),EDATE(C410,1),\"\"),\"\")","v":"2049-04-01"},1716588,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C411)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,1,$R410,$D411)*-1,0),ROUND(IPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,$B411,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I411=0,0,ROUND(IPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,COUNTIF($I$27:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3707},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,1,$R410,$D411)*-1,0),ROUND(PPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,$B411,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I411=0,0,ROUND(PPMT(VLOOKUP($C411,Rate_table,2,TRUE)/12,COUNTIF($I$27:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":265605},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),SUM(E411:H411,J411:K411),\"\")","v":269312},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),D411-F411-J411,\"\")","v":1450983},null,null,28]
[{"$f":"ABS(YEAR($C$27)-YEAR(C412))","v":32},{"$f":"ROWS($B$27:B412)","v":386},{"$f":"IF(AND(ValuesEntered,R411>0),IF(AND(ISNUMBER(O411),R411>0),EDATE(C411,1),\"\"),\"\")","v":"2049-05-01"},1450983,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C412)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,1,$R411,$D412)*-1,0),ROUND(IPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,$B412,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I412=0,0,ROUND(IPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,COUNTIF($I$27:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1814},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,1,$R411,$D412)*-1,0),ROUND(PPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,$B412,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I412=0,0,ROUND(PPMT(VLOOKUP($C412,Rate_table,2,TRUE)/12,COUNTIF($I$27:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50952},null,null,{"$f":"IF(ISNUMBER(C412)=FALSE,\"\",IF(AND(D412>$E$15,OR(MONTH(C412)=$E$16,MONTH(C412)=$E$17,MONTH(C412)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),SUM(E412:H412,J412:K412),\"\")","v":52766},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),D412-F412-J412,\"\")","v":1400031},null,null,{"$f":"IF(AND($J412>0,$E$19=\"時間短縮\"),Remain_Month,$R411-1)","v":27}]
[32,{"$f":"ROWS($B$27:B413)","v":387},{"$f":"IF(AND(ValuesEntered,R412>0),IF(AND(ISNUMBER(O412),R412>0),EDATE(C412,1),\"\"),\"\")","v":"2049-06-01"},{"$f":"IF(C413=\"\",0,O412)","v":1400031},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C413)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,1,$R412,$D413)*-1,0),ROUND(IPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,$B413,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I413=0,0,ROUND(IPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,COUNTIF($I$27:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1750},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,1,$R412,$D413)*-1,0),ROUND(PPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,$B413,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I413=0,0,ROUND(PPMT(VLOOKUP($C413,Rate_table,2,TRUE)/12,COUNTIF($I$27:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51015},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),SUM(E413:H413,J413:K413),\"\")","v":52765},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),D413-F413-J413,\"\")","v":1349016},null,null,26]
[32,{"$f":"ROWS($B$27:B414)","v":388},{"$f":"IF(AND(ValuesEntered,R413>0),IF(AND(ISNUMBER(O413),R413>0),EDATE(C413,1),\"\"),\"\")","v":"2049-07-01"},1349016,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C414)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,1,$R413,$D414)*-1,0),ROUND(IPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,$B414,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I414=0,0,ROUND(IPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,COUNTIF($I$27:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2987},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,1,$R413,$D414)*-1,0),ROUND(PPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,$B414,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I414=0,0,ROUND(PPMT(VLOOKUP($C414,Rate_table,2,TRUE)/12,COUNTIF($I$27:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":258780},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),SUM(E414:H414,J414:K414),\"\")","v":261767},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),D414-F414-J414,\"\")","v":1090236},null,null,25]
[32,{"$f":"ROWS($B$27:B415)","v":389},{"$f":"IF(AND(ValuesEntered,R414>0),IF(AND(ISNUMBER(O414),R414>0),EDATE(C414,1),\"\"),\"\")","v":"2049-08-01"},1090236,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C415)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,1,$R414,$D415)*-1,0),ROUND(IPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,$B415,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I415=0,0,ROUND(IPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,COUNTIF($I$27:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1363},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,1,$R414,$D415)*-1,0),ROUND(PPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,$B415,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I415=0,0,ROUND(PPMT(VLOOKUP($C415,Rate_table,2,TRUE)/12,COUNTIF($I$27:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42959},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),SUM(E415:H415,J415:K415),\"\")","v":44322},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),D415-F415-J415,\"\")","v":1047277},null,null,24]
[32,{"$f":"ROWS($B$27:B416)","v":390},{"$f":"IF(AND(ValuesEntered,R415>0),IF(AND(ISNUMBER(O415),R415>0),EDATE(C415,1),\"\"),\"\")","v":"2049-09-01"},1047277,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C416)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,1,$R415,$D416)*-1,0),ROUND(IPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,$B416,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I416=0,0,ROUND(IPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,COUNTIF($I$27:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1309},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,1,$R415,$D416)*-1,0),ROUND(PPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,$B416,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I416=0,0,ROUND(PPMT(VLOOKUP($C416,Rate_table,2,TRUE)/12,COUNTIF($I$27:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43013},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),SUM(E416:H416,J416:K416),\"\")","v":44322},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),D416-F416-J416,\"\")","v":1004264},null,null,23]
[32,{"$f":"ROWS($B$27:B417)","v":391},{"$f":"IF(AND(ValuesEntered,R416>0),IF(AND(ISNUMBER(O416),R416>0),EDATE(C416,1),\"\"),\"\")","v":"2049-10-01"},1004264,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C417)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,1,$R416,$D417)*-1,0),ROUND(IPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,$B417,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I417=0,0,ROUND(IPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,COUNTIF($I$27:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1255},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,1,$R416,$D417)*-1,0),ROUND(PPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,$B417,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I417=0,0,ROUND(PPMT(VLOOKUP($C417,Rate_table,2,TRUE)/12,COUNTIF($I$27:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43066},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),SUM(E417:H417,J417:K417),\"\")","v":44321},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),D417-F417-J417,\"\")","v":961198},null,null,22]
[32,{"$f":"ROWS($B$27:B418)","v":392},{"$f":"IF(AND(ValuesEntered,R417>0),IF(AND(ISNUMBER(O417),R417>0),EDATE(C417,1),\"\"),\"\")","v":"2049-11-01"},961198,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C418)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,1,$R417,$D418)*-1,0),ROUND(IPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,$B418,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I418=0,0,ROUND(IPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,COUNTIF($I$27:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1201},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,1,$R417,$D418)*-1,0),ROUND(PPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,$B418,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I418=0,0,ROUND(PPMT(VLOOKUP($C418,Rate_table,2,TRUE)/12,COUNTIF($I$27:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43120},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),SUM(E418:H418,J418:K418),\"\")","v":44321},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),D418-F418-J418,\"\")","v":918078},null,null,21]
[32,{"$f":"ROWS($B$27:B419)","v":393},{"$f":"IF(AND(ValuesEntered,R418>0),IF(AND(ISNUMBER(O418),R418>0),EDATE(C418,1),\"\"),\"\")","v":"2049-12-01"},918078,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C419)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,1,$R418,$D419)*-1,0),ROUND(IPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,$B419,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I419=0,0,ROUND(IPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,COUNTIF($I$27:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1148},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,1,$R418,$D419)*-1,0),ROUND(PPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,$B419,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I419=0,0,ROUND(PPMT(VLOOKUP($C419,Rate_table,2,TRUE)/12,COUNTIF($I$27:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43174},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),SUM(E419:H419,J419:K419),\"\")","v":44322},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),D419-F419-J419,\"\")","v":874904},null,null,20]
[33,{"$f":"ROWS($B$27:B420)","v":394},{"$f":"IF(AND(ValuesEntered,R419>0),IF(AND(ISNUMBER(O419),R419>0),EDATE(C419,1),\"\"),\"\")","v":"2050-01-01"},874904,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C420)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,1,$R419,$D420)*-1,0),ROUND(IPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,$B420,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I420=0,0,ROUND(IPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,COUNTIF($I$27:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1094},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,1,$R419,$D420)*-1,0),ROUND(PPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,$B420,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I420=0,0,ROUND(PPMT(VLOOKUP($C420,Rate_table,2,TRUE)/12,COUNTIF($I$27:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43228},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),SUM(E420:H420,J420:K420),\"\")","v":44322},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),D420-F420-J420,\"\")","v":831676},null,null,19]
[33,{"$f":"ROWS($B$27:B421)","v":395},{"$f":"IF(AND(ValuesEntered,R420>0),IF(AND(ISNUMBER(O420),R420>0),EDATE(C420,1),\"\"),\"\")","v":"2050-02-01"},831676,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C421)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,1,$R420,$D421)*-1,0),ROUND(IPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,$B421,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I421=0,0,ROUND(IPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,COUNTIF($I$27:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1040},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,1,$R420,$D421)*-1,0),ROUND(PPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,$B421,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I421=0,0,ROUND(PPMT(VLOOKUP($C421,Rate_table,2,TRUE)/12,COUNTIF($I$27:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43282},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),SUM(E421:H421,J421:K421),\"\")","v":44322},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),D421-F421-J421,\"\")","v":788394},null,null,18]
[33,{"$f":"ROWS($B$27:B422)","v":396},{"$f":"IF(AND(ValuesEntered,R421>0),IF(AND(ISNUMBER(O421),R421>0),EDATE(C421,1),\"\"),\"\")","v":"2050-03-01"},788394,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C422)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,1,$R421,$D422)*-1,0),ROUND(IPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,$B422,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I422=0,0,ROUND(IPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,COUNTIF($I$27:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":985},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,1,$R421,$D422)*-1,0),ROUND(PPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,$B422,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I422=0,0,ROUND(PPMT(VLOOKUP($C422,Rate_table,2,TRUE)/12,COUNTIF($I$27:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43336},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),SUM(E422:H422,J422:K422),\"\")","v":44321},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),D422-F422-J422,\"\")","v":745058},null,null,17]
[33,{"$f":"ROWS($B$27:B423)","v":397},{"$f":"IF(AND(ValuesEntered,R422>0),IF(AND(ISNUMBER(O422),R422>0),EDATE(C422,1),\"\"),\"\")","v":"2050-04-01"},745058,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C423)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,1,$R422,$D423)*-1,0),ROUND(IPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,$B423,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I423=0,0,ROUND(IPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,COUNTIF($I$27:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1973},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,1,$R422,$D423)*-1,0),ROUND(PPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,$B423,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I423=0,0,ROUND(PPMT(VLOOKUP($C423,Rate_table,2,TRUE)/12,COUNTIF($I$27:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":251351},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),SUM(E423:H423,J423:K423),\"\")","v":253324},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),D423-F423-J423,\"\")","v":493707},null,null,16]
[33,{"$f":"ROWS($B$27:B424)","v":398},{"$f":"IF(AND(ValuesEntered,R423>0),IF(AND(ISNUMBER(O423),R423>0),EDATE(C423,1),\"\"),\"\")","v":"2050-05-01"},493707,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C424)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,1,$R423,$D424)*-1,0),ROUND(IPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,$B424,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I424=0,0,ROUND(IPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,COUNTIF($I$27:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":617},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,1,$R423,$D424)*-1,0),ROUND(PPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,$B424,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I424=0,0,ROUND(PPMT(VLOOKUP($C424,Rate_table,2,TRUE)/12,COUNTIF($I$27:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30568},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),SUM(E424:H424,J424:K424),\"\")","v":31185},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),D424-F424-J424,\"\")","v":463139},null,null,15]
[33,{"$f":"ROWS($B$27:B425)","v":399},{"$f":"IF(AND(ValuesEntered,R424>0),IF(AND(ISNUMBER(O424),R424>0),EDATE(C424,1),\"\"),\"\")","v":"2050-06-01"},463139,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C425)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,1,$R424,$D425)*-1,0),ROUND(IPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,$B425,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I425=0,0,ROUND(IPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,COUNTIF($I$27:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":579},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,1,$R424,$D425)*-1,0),ROUND(PPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,$B425,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I425=0,0,ROUND(PPMT(VLOOKUP($C425,Rate_table,2,TRUE)/12,COUNTIF($I$27:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30607},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),SUM(E425:H425,J425:K425),\"\")","v":31186},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),D425-F425-J425,\"\")","v":432532},null,null,14]
[33,{"$f":"ROWS($B$27:B426)","v":400},{"$f":"IF(AND(ValuesEntered,R425>0),IF(AND(ISNUMBER(O425),R425>0),EDATE(C425,1),\"\"),\"\")","v":"2050-07-01"},432532,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C426)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,1,$R425,$D426)*-1,0),ROUND(IPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,$B426,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I426=0,0,ROUND(IPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,COUNTIF($I$27:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1323},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,1,$R425,$D426)*-1,0),ROUND(PPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,$B426,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I426=0,0,ROUND(PPMT(VLOOKUP($C426,Rate_table,2,TRUE)/12,COUNTIF($I$27:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":238866},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),SUM(E426:H426,J426:K426),\"\")","v":240189},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),D426-F426-J426,\"\")","v":193666},null,null,13]
[33,{"$f":"ROWS($B$27:B427)","v":401},{"$f":"IF(AND(ValuesEntered,R426>0),IF(AND(ISNUMBER(O426),R426>0),EDATE(C426,1),\"\"),\"\")","v":"2050-08-01"},193666,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C427)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,1,$R426,$D427)*-1,0),ROUND(IPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,$B427,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I427=0,0,ROUND(IPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,COUNTIF($I$27:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":242},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,1,$R426,$D427)*-1,0),ROUND(PPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,$B427,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I427=0,0,ROUND(PPMT(VLOOKUP($C427,Rate_table,2,TRUE)/12,COUNTIF($I$27:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14786},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),SUM(E427:H427,J427:K427),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),D427-F427-J427,\"\")","v":178880},null,null,12]
[33,{"$f":"ROWS($B$27:B428)","v":402},{"$f":"IF(AND(ValuesEntered,R427>0),IF(AND(ISNUMBER(O427),R427>0),EDATE(C427,1),\"\"),\"\")","v":"2050-09-01"},178880,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C428)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,1,$R427,$D428)*-1,0),ROUND(IPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,$B428,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I428=0,0,ROUND(IPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,COUNTIF($I$27:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":224},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,1,$R427,$D428)*-1,0),ROUND(PPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,$B428,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I428=0,0,ROUND(PPMT(VLOOKUP($C428,Rate_table,2,TRUE)/12,COUNTIF($I$27:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14804},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),SUM(E428:H428,J428:K428),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),D428-F428-J428,\"\")","v":164076},null,null,11]
[33,{"$f":"ROWS($B$27:B429)","v":403},{"$f":"IF(AND(ValuesEntered,R428>0),IF(AND(ISNUMBER(O428),R428>0),EDATE(C428,1),\"\"),\"\")","v":"2050-10-01"},164076,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C429)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,1,$R428,$D429)*-1,0),ROUND(IPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,$B429,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I429=0,0,ROUND(IPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,COUNTIF($I$27:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":205},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,1,$R428,$D429)*-1,0),ROUND(PPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,$B429,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I429=0,0,ROUND(PPMT(VLOOKUP($C429,Rate_table,2,TRUE)/12,COUNTIF($I$27:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14823},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),SUM(E429:H429,J429:K429),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),D429-F429-J429,\"\")","v":149253},null,null,10]
[33,{"$f":"ROWS($B$27:B430)","v":404},{"$f":"IF(AND(ValuesEntered,R429>0),IF(AND(ISNUMBER(O429),R429>0),EDATE(C429,1),\"\"),\"\")","v":"2050-11-01"},149253,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C430)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,1,$R429,$D430)*-1,0),ROUND(IPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,$B430,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I430=0,0,ROUND(IPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,COUNTIF($I$27:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":187},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,1,$R429,$D430)*-1,0),ROUND(PPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,$B430,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I430=0,0,ROUND(PPMT(VLOOKUP($C430,Rate_table,2,TRUE)/12,COUNTIF($I$27:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14842},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),SUM(E430:H430,J430:K430),\"\")","v":15029},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),D430-F430-J430,\"\")","v":134411},null,null,9]
[33,{"$f":"ROWS($B$27:B431)","v":405},{"$f":"IF(AND(ValuesEntered,R430>0),IF(AND(ISNUMBER(O430),R430>0),EDATE(C430,1),\"\"),\"\")","v":"2050-12-01"},134411,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C431)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,1,$R430,$D431)*-1,0),ROUND(IPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,$B431,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I431=0,0,ROUND(IPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,COUNTIF($I$27:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":168},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,1,$R430,$D431)*-1,0),ROUND(PPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,$B431,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I431=0,0,ROUND(PPMT(VLOOKUP($C431,Rate_table,2,TRUE)/12,COUNTIF($I$27:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14860},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),SUM(E431:H431,J431:K431),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),D431-F431-J431,\"\")","v":119551},null,null,8]
[34,{"$f":"ROWS($B$27:B432)","v":406},{"$f":"IF(AND(ValuesEntered,R431>0),IF(AND(ISNUMBER(O431),R431>0),EDATE(C431,1),\"\"),\"\")","v":"2051-01-01"},119551,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C432)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,1,$R431,$D432)*-1,0),ROUND(IPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,$B432,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I432=0,0,ROUND(IPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,COUNTIF($I$27:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":149},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,1,$R431,$D432)*-1,0),ROUND(PPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,$B432,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I432=0,0,ROUND(PPMT(VLOOKUP($C432,Rate_table,2,TRUE)/12,COUNTIF($I$27:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14879},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),SUM(E432:H432,J432:K432),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),D432-F432-J432,\"\")","v":104672},null,null,7]
[34,{"$f":"ROWS($B$27:B433)","v":407},{"$f":"IF(AND(ValuesEntered,R432>0),IF(AND(ISNUMBER(O432),R432>0),EDATE(C432,1),\"\"),\"\")","v":"2051-02-01"},104672,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C433)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,1,$R432,$D433)*-1,0),ROUND(IPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,$B433,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I433=0,0,ROUND(IPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,COUNTIF($I$27:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":131},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,1,$R432,$D433)*-1,0),ROUND(PPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,$B433,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I433=0,0,ROUND(PPMT(VLOOKUP($C433,Rate_table,2,TRUE)/12,COUNTIF($I$27:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14897},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),SUM(E433:H433,J433:K433),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),D433-F433-J433,\"\")","v":89775},null,null,6]
[34,{"$f":"ROWS($B$27:B434)","v":408},{"$f":"IF(AND(ValuesEntered,R433>0),IF(AND(ISNUMBER(O433),R433>0),EDATE(C433,1),\"\"),\"\")","v":"2051-03-01"},89775,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C434)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,1,$R433,$D434)*-1,0),ROUND(IPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,$B434,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I434=0,0,ROUND(IPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,COUNTIF($I$27:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":112},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,1,$R433,$D434)*-1,0),ROUND(PPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,$B434,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I434=0,0,ROUND(PPMT(VLOOKUP($C434,Rate_table,2,TRUE)/12,COUNTIF($I$27:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14916},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),SUM(E434:H434,J434:K434),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),D434-F434-J434,\"\")","v":74859},null,null,5]
[34,{"$f":"ROWS($B$27:B435)","v":409},{"$f":"IF(AND(ValuesEntered,R434>0),IF(AND(ISNUMBER(O434),R434>0),EDATE(C434,1),\"\"),\"\")","v":"2051-04-01"},74859,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C435)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,1,$R434,$D435)*-1,0),ROUND(IPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,$B435,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I435=0,0,ROUND(IPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,COUNTIF($I$27:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,1,$R434,$D435)*-1,0),ROUND(PPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,$B435,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I435=0,0,ROUND(PPMT(VLOOKUP($C435,Rate_table,2,TRUE)/12,COUNTIF($I$27:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14934},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),SUM(E435:H435,J435:K435),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),D435-F435-J435,\"\")","v":59925},null,null,4]
[34,{"$f":"ROWS($B$27:B436)","v":410},{"$f":"IF(AND(ValuesEntered,R435>0),IF(AND(ISNUMBER(O435),R435>0),EDATE(C435,1),\"\"),\"\")","v":"2051-05-01"},59925,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C436)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,1,$R435,$D436)*-1,0),ROUND(IPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,$B436,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I436=0,0,ROUND(IPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,COUNTIF($I$27:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,1,$R435,$D436)*-1,0),ROUND(PPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,$B436,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I436=0,0,ROUND(PPMT(VLOOKUP($C436,Rate_table,2,TRUE)/12,COUNTIF($I$27:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14953},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),SUM(E436:H436,J436:K436),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),D436-F436-J436,\"\")","v":44972},null,null,3]
[34,{"$f":"ROWS($B$27:B437)","v":411},{"$f":"IF(AND(ValuesEntered,R436>0),IF(AND(ISNUMBER(O436),R436>0),EDATE(C436,1),\"\"),\"\")","v":"2051-06-01"},44972,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C437)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,1,$R436,$D437)*-1,0),ROUND(IPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,$B437,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I437=0,0,ROUND(IPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,COUNTIF($I$27:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,1,$R436,$D437)*-1,0),ROUND(PPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,$B437,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I437=0,0,ROUND(PPMT(VLOOKUP($C437,Rate_table,2,TRUE)/12,COUNTIF($I$27:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14972},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),SUM(E437:H437,J437:K437),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),D437-F437-J437,\"\")","v":30000},null,null,2]
[34,{"$f":"ROWS($B$27:B438)","v":412},{"$f":"IF(AND(ValuesEntered,R437>0),IF(AND(ISNUMBER(O437),R437>0),EDATE(C437,1),\"\"),\"\")","v":"2051-07-01"},30000,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C438)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,1,$R437,$D438)*-1,0),ROUND(IPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,$B438,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I438=0,0,ROUND(IPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,COUNTIF($I$27:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,1,$R437,$D438)*-1,0),ROUND(PPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,$B438,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I438=0,0,ROUND(PPMT(VLOOKUP($C438,Rate_table,2,TRUE)/12,COUNTIF($I$27:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14991},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),SUM(E438:H438,J438:K438),\"\")","v":15029},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),D438-F438-J438,\"\")","v":15009},null,null,1]
[34,{"$f":"ROWS($B$27:B439)","v":413},{"$f":"IF(AND(ValuesEntered,R438>0),IF(AND(ISNUMBER(O438),R438>0),EDATE(C438,1),\"\"),\"\")","v":"2051-08-01"},15009,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C439)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,1,$R438,$D439)*-1,0),ROUND(IPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,$B439,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I439=0,0,ROUND(IPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,COUNTIF($I$27:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,1,$R438,$D439)*-1,0),ROUND(PPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,$B439,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I439=0,0,ROUND(PPMT(VLOOKUP($C439,Rate_table,2,TRUE)/12,COUNTIF($I$27:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15009},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),SUM(E439:H439,J439:K439),\"\")","v":15028},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),D439-F439-J439,\"\")","v":0},null,null,0]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B440)","v":414},{"$f":"IF(AND(ValuesEntered,R439>0),IF(AND(ISNUMBER(O439),R439>0),EDATE(C439,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C440)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,1,$R439,$D440)*-1,0),ROUND(IPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,$B440,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I440=0,0,ROUND(IPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,COUNTIF($I$27:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,1,$R439,$D440)*-1,0),ROUND(PPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,$B440,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I440=0,0,ROUND(PPMT(VLOOKUP($C440,Rate_table,2,TRUE)/12,COUNTIF($I$27:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),SUM(E440:H440,J440:K440),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),D440-F440-J440,\"\")","v":""},null,null,-1]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B441)","v":415},{"$f":"IF(AND(ValuesEntered,R440>0),IF(AND(ISNUMBER(O440),R440>0),EDATE(C440,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C441)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,1,$R440,$D441)*-1,0),ROUND(IPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,$B441,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I441=0,0,ROUND(IPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,COUNTIF($I$27:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,1,$R440,$D441)*-1,0),ROUND(PPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,$B441,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I441=0,0,ROUND(PPMT(VLOOKUP($C441,Rate_table,2,TRUE)/12,COUNTIF($I$27:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),SUM(E441:H441,J441:K441),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),D441-F441-J441,\"\")","v":""},null,null,-2]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B442)","v":416},{"$f":"IF(AND(ValuesEntered,R441>0),IF(AND(ISNUMBER(O441),R441>0),EDATE(C441,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C442)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,1,$R441,$D442)*-1,0),ROUND(IPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,$B442,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I442=0,0,ROUND(IPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,COUNTIF($I$27:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,1,$R441,$D442)*-1,0),ROUND(PPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,$B442,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I442=0,0,ROUND(PPMT(VLOOKUP($C442,Rate_table,2,TRUE)/12,COUNTIF($I$27:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),SUM(E442:H442,J442:K442),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),D442-F442-J442,\"\")","v":""},null,null,-3]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B443)","v":417},{"$f":"IF(AND(ValuesEntered,R442>0),IF(AND(ISNUMBER(O442),R442>0),EDATE(C442,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C443)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,1,$R442,$D443)*-1,0),ROUND(IPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,$B443,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I443=0,0,ROUND(IPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,COUNTIF($I$27:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,1,$R442,$D443)*-1,0),ROUND(PPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,$B443,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I443=0,0,ROUND(PPMT(VLOOKUP($C443,Rate_table,2,TRUE)/12,COUNTIF($I$27:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),SUM(E443:H443,J443:K443),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),D443-F443-J443,\"\")","v":""},null,null,-4]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B444)","v":418},{"$f":"IF(AND(ValuesEntered,R443>0),IF(AND(ISNUMBER(O443),R443>0),EDATE(C443,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C444)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,1,$R443,$D444)*-1,0),ROUND(IPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,$B444,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I444=0,0,ROUND(IPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,COUNTIF($I$27:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,1,$R443,$D444)*-1,0),ROUND(PPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,$B444,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I444=0,0,ROUND(PPMT(VLOOKUP($C444,Rate_table,2,TRUE)/12,COUNTIF($I$27:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),SUM(E444:H444,J444:K444),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),D444-F444-J444,\"\")","v":""},null,null,-5]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B445)","v":419},{"$f":"IF(AND(ValuesEntered,R444>0),IF(AND(ISNUMBER(O444),R444>0),EDATE(C444,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C445)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,1,$R444,$D445)*-1,0),ROUND(IPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,$B445,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I445=0,0,ROUND(IPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,COUNTIF($I$27:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,1,$R444,$D445)*-1,0),ROUND(PPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,$B445,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I445=0,0,ROUND(PPMT(VLOOKUP($C445,Rate_table,2,TRUE)/12,COUNTIF($I$27:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),SUM(E445:H445,J445:K445),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),D445-F445-J445,\"\")","v":""},null,null,-6]
[{"$error":"#VALUE!"},{"$f":"ROWS($B$27:B446)","v":420},{"$f":"IF(AND(ValuesEntered,R445>0),IF(AND(ISNUMBER(O445),R445>0),EDATE(C445,1),\"\"),\"\")","v":""},0,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C446)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,1,$R445,$D446)*-1,0),ROUND(IPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,$B446,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I446=0,0,ROUND(IPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,COUNTIF($I$27:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,1,$R445,$D446)*-1,0),ROUND(PPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,$B446,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I446=0,0,ROUND(PPMT(VLOOKUP($C446,Rate_table,2,TRUE)/12,COUNTIF($I$27:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":""},null,null,"",null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),SUM(E446:H446,J446:K446),\"\")","v":""},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),D446-F446-J446,\"\")","v":""},null,null,-7]

{"sheet":"変動金利設定","index":4,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":false,"merged":[[27,2,34,2],[35,2,42,2],[43,2,50,2],[51,2,58,2],[18,1,98,1],[59,2,66,2],[67,2,74,2],[75,2,82,2],[83,2,90,2],[91,2,98,2],[2,1,2,6],[6,1,14,1],[17,1,17,8],[19,2,26,2],[6,7,6,8],[7,7,14,7]]}
[]
[null,"金利設定（変動金利）"]
[null,"ここで設定した金利が、[ 住宅ローン計算シート（変動） ] で計算されます。\nまずは下の [ 銀行別 金利メモ ] に、それぞれの銀行の金利を記入しましょう。"]
[]
[null,"銀行名を入力","三井住友"]
[]
[null,null,"変動期間","通算期間(ヶ月)","通算期間(年)","変更日","金利(%)","第1期間金利"]
[null,null,"第1期間金利",0,0,"2017-04-01",0.01,"三井住友"]
[null,null,"第2期間金利",60,5,"2022-04-01",1.4999999999999999E-2]
[null,null,"第3期間金利",120,10,"2027-04-01",0.02]
[null,null,"第4期間金利",180,15,"2032-04-01",2.5000000000000001E-2]
[null,null,"第5期間金利",240,20,"2037-04-01",0.03]
[null,null,"第6期間金利",300,25,"2042-04-01",3.5000000000000003E-2]
[null,null,"第7期間金利",360,30,"2047-04-01",0.04]
[null,null,"第8期間金利",420,35,"2052-04-01",4.4999999999999998E-2]
[]
[null,"銀行別 金利メモ"]
[null,"銀行名、金利を入力することで、上記金利設定の「銀行を選ぶ」コンボボックスから、その項目を呼び出すことが出来ます。\n※黄色いセル（赤字）部分が入力箇所です。\n"]
[null,"設定\n","銀行名","変動期間","通算期間(ヶ月)","通算期間(年)","変更日","金利(%)"]
[null,null,"三井住友","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F21*12=0,\"\",F21*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$20=\"\",\"\",EDATE($G$20,E21)))=TRUE,\"\",IF($G$20=\"\",\"\",EDATE($G$20,E21)))","v":"2022-04-01"},1.4999999999999999E-2]
[null,null,null,"第3期間金利",120,10,{"$f":"IF(ISERROR(IF($G$20=\"\",\"\",EDATE($G$20,E22)))=TRUE,\"\",IF($G$20=\"\",\"\",EDATE($G$20,E22)))","v":"2027-04-01"},0.02]
[null,null,null,"第4期間金利",180,15,"2032-04-01",2.5000000000000001E-2]
[null,null,null,"第5期間金利",240,20,"2037-04-01",0.03]
[null,null,null,"第6期間金利",300,25,"2042-04-01",3.5000000000000003E-2]
[null,null,null,"第7期間金利",360,30,"2047-04-01",0.04]
[null,null,null,"第8期間金利",420,35,{"$f":"IF(ISERROR(IF($G$20=\"\",\"\",EDATE($G$20,E27)))=TRUE,\"\",IF($G$20=\"\",\"\",EDATE($G$20,E27)))","v":"2052-04-01"},4.4999999999999998E-2]
[null,null,"みずほ","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F29*12=0,\"\",F29*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$28=\"\",\"\",EDATE($G$28,E29)))=TRUE,\"\",IF($G$28=\"\",\"\",EDATE($G$28,E29)))","v":"2022-04-01"},0.02]
[null,null,null,"第3期間金利",120,10,{"$f":"IF(ISERROR(IF($G$28=\"\",\"\",EDATE($G$28,E30)))=TRUE,\"\",IF($G$28=\"\",\"\",EDATE($G$28,E30)))","v":"2027-04-01"},0.03]
[null,null,null,"第4期間金利",180,15,"2032-04-01",0.03]
[null,null,null,"第5期間金利",240,20,"2037-04-01",0.03]
[null,null,null,"第6期間金利",300,25,"2042-04-01",0.03]
[null,null,null,"第7期間金利",360,30,"2047-04-01",0.03]
[null,null,null,"第8期間金利",420,35,{"$f":"IF(ISERROR(IF($G$28=\"\",\"\",EDATE($G$28,E35)))=TRUE,\"\",IF($G$28=\"\",\"\",EDATE($G$28,E35)))","v":"2052-04-01"},0.03]
[null,null,"三菱東京UFJ","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F37*12=0,\"\",F37*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$36=\"\",\"\",EDATE($G$36,E37)))=TRUE,\"\",IF($G$36=\"\",\"\",EDATE($G$36,E37)))","v":"2022-04-01"},0.01]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$36=\"\",\"\",EDATE($G$36,E38)))=TRUE,\"\",IF($G$36=\"\",\"\",EDATE($G$36,E38)))","v":""}]
[null,null,null,"第4期間金利","",null,{"$f":"IF(ISERROR(IF($G$28=\"\",\"\",EDATE($G$28,E39)))=TRUE,\"\",IF($G$28=\"\",\"\",EDATE($G$28,E39)))","v":""}]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,{"$f":"IF(ISERROR(IF($G$28=\"\",\"\",EDATE($G$28,E43)))=TRUE,\"\",IF($G$28=\"\",\"\",EDATE($G$28,E43)))","v":""}]
[null,null,"りそな","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F45*12=0,\"\",F45*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$44=\"\",\"\",EDATE($G$44,E45)))=TRUE,\"\",IF($G$44=\"\",\"\",EDATE($G$44,E45)))","v":"2022-04-01"},0.01]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$44=\"\",\"\",EDATE($G$44,E46)))=TRUE,\"\",IF($G$44=\"\",\"\",EDATE($G$44,E46)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,"三菱UFJ信託","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F53*12=0,\"\",F53*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$52=\"\",\"\",EDATE($G$52,E53)))=TRUE,\"\",IF($G$52=\"\",\"\",EDATE($G$52,E53)))","v":"2022-04-01"},0.01]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$52=\"\",\"\",EDATE($G$52,E54)))=TRUE,\"\",IF($G$52=\"\",\"\",EDATE($G$52,E54)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,"三井住友信託","第1期間金利",0,0,"2017-04-01",0.01]
[null,null,null,"第2期間金利",{"$f":"IF(F61*12=0,\"\",F61*12)","v":60},5,{"$f":"IF(ISERROR(IF($G$60=\"\",\"\",EDATE($G$60,E61)))=TRUE,\"\",IF($G$60=\"\",\"\",EDATE($G$60,E61)))","v":"2022-04-01"},0.01]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$60=\"\",\"\",EDATE($G$60,E62)))=TRUE,\"\",IF($G$60=\"\",\"\",EDATE($G$60,E62)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,null,"第1期間金利",0,0]
[null,null,null,"第2期間金利",{"$f":"IF(F69*12=0,\"\",F69*12)","v":""},null,{"$f":"IF(ISERROR(IF($G$68=\"\",\"\",EDATE($G$68,E69)))=TRUE,\"\",IF($G$68=\"\",\"\",EDATE($G$68,E69)))","v":""}]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$68=\"\",\"\",EDATE($G$68,E70)))=TRUE,\"\",IF($G$68=\"\",\"\",EDATE($G$68,E70)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,null,"第1期間金利",0,0]
[null,null,null,"第2期間金利",{"$f":"IF(F77*12=0,\"\",F77*12)","v":""},null,{"$f":"IF(ISERROR(IF($G$76=\"\",\"\",EDATE($G$76,E77)))=TRUE,\"\",IF($G$76=\"\",\"\",EDATE($G$76,E77)))","v":""}]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$76=\"\",\"\",EDATE($G$76,E78)))=TRUE,\"\",IF($G$76=\"\",\"\",EDATE($G$76,E78)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,null,"第1期間金利",0,0]
[null,null,null,"第2期間金利",{"$f":"IF(F85*12=0,\"\",F85*12)","v":""},null,{"$f":"IF(ISERROR(IF($G$84=\"\",\"\",EDATE($G$84,E85)))=TRUE,\"\",IF($G$84=\"\",\"\",EDATE($G$84,E85)))","v":""}]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$84=\"\",\"\",EDATE($G$84,E86)))=TRUE,\"\",IF($G$84=\"\",\"\",EDATE($G$84,E86)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]
[null,null,null,"第1期間金利",0,0]
[null,null,null,"第2期間金利",{"$f":"IF(F93*12=0,\"\",F93*12)","v":""},null,{"$f":"IF(ISERROR(IF($G$92=\"\",\"\",EDATE($G$92,E93)))=TRUE,\"\",IF($G$92=\"\",\"\",EDATE($G$92,E93)))","v":""}]
[null,null,null,"第3期間金利","",null,{"$f":"IF(ISERROR(IF($G$92=\"\",\"\",EDATE($G$92,E94)))=TRUE,\"\",IF($G$92=\"\",\"\",EDATE($G$92,E94)))","v":""}]
[null,null,null,"第4期間金利","",null,""]
[null,null,null,"第5期間金利","",null,""]
[null,null,null,"第6期間金利","",null,""]
[null,null,null,"第7期間金利","",null,""]
[null,null,null,"第8期間金利","",null,""]

{"sheet":"住宅ローン計算シート（変動）","index":5,"n_rows":446,"n_cols":18,"rows_kept":446,"cut":false,"hidden":false,"merged":[[444,5,444,7],[444,11,444,13],[444,14,444,16],[445,5,445,7],[445,11,445,13],[445,14,445,16],[442,5,442,7],[442,11,442,13],[442,14,442,16],[443,5,443,7],[443,11,443,13],[443,14,443,16],[440,5,440,7],[440,11,440,13],[440,14,440,16],[441,5,441,7],[441,11,441,13],[441,14,441,16],[438,5,438,7],[438,11,438,13],[438,14,438,16],[439,5,439,7],[439,11,439,13],[439,14,439,16],[436,5,436,7],[436,11,436,13],[436,14,436,16],[437,5,437,7],[437,11,437,13],[437,14,437,16],[434,5,434,7],[434,11,434,13],[434,14,434,16],[435,5,435,7],[435,11,435,13],[435,14,435,16],[432,5,432,7],[432,11,432,13],[432,14,432,16],[433,5,433,7],[433,11,433,13],[433,14,433,16],[430,5,430,7],[430,11,430,13],[430,14,430,16],[431,5,431,7],[431,11,431,13],[431,14,431,16],[428,5,428,7],[428,11,428,13],[428,14,428,16],[429,5,429,7],[429,11,429,13],[429,14,429,16],[426,5,426,7],[426,11,426,13],[426,14,426,16],[427,5,427,7],[427,11,427,13],[427,14,427,16],[424,5,424,7],[424,11,424,13],[424,14,424,16],[425,5,425,7],[425,11,425,13],[425,14,425,16],[422,5,422,7],[422,11,422,13],[422,14,422,16],[423,5,423,7],[423,11,423,13],[423,14,423,16],[420,5,420,7],[420,11,420,13],[420,14,420,16],[421,5,421,7],[421,11,421,13],[421,14,421,16],[418,5,418,7],[418,11,418,13],[418,14,418,16],[419,5,419,7],[419,11,419,13],[419,14,419,16],[416,5,416,7],[416,11,416,13],[416,14,416,16],[417,5,417,7],[417,11,417,13],[417,14,417,16],[414,5,414,7],[414,11,414,13],[414,14,414,16],[415,5,415,7],[415,11,415,13],[415,14,415,16],[412,5,412,7],[412,11,412,13],[412,14,412,16],[413,5,413,7],[413,11,413,13],[413,14,413,16],[410,5,410,7],[410,11,410,13],[410,14,410,16],[411,5,411,7],[411,11,411,13],[411,14,411,16],[408,5,408,7],[408,11,408,13],[408,14,408,16],[409,5,409,7],[409,11,409,13],[409,14,409,16],[406,5,406,7],[406,11,406,13],[406,14,406,16],[407,5,407,7],[407,11,407,13],[407,14,407,16],[404,5,404,7],[404,11,404,13],[404,14,404,16],[405,5,405,7],[405,11,405,13],[405,14,405,16],[402,5,402,7],[402,11,402,13],[402,14,402,16],[403,5,403,7],[403,11,403,13],[403,14,403,16],[400,5,400,7],[400,11,400,13],[400,14,400,16],[401,5,401,7],[401,11,401,13],[401,14,401,16],[398,5,398,7],[398,11,398,13],[398,14,398,16],[399,5,399,7],[399,11,399,13],[399,14,399,16],[396,5,396,7],[396,11,396,13],[396,14,396,16],[397,5,397,7],[397,11,397,13],[397,14,397,16],[394,5,394,7],[394,11,394,13],[394,14,394,16],[395,5,395,7],[395,11,395,13],[395,14,395,16],[392,5,392,7],[392,11,392,13],[392,14,392,16],[393,5,393,7],[393,11,393,13],[393,14,393,16],[390,5,390,7],[390,11,390,13],[390,14,390,16],[391,5,391,7],[391,11,391,13],[391,14,391,16],[388,5,388,7],[388,11,388,13],[388,14,388,16],[389,5,389,7],[389,11,389,13],[389,14,389,16],[386,5,386,7],[386,11,386,13],[386,14,386,16],[387,5,387,7],[387,11,387,13],[387,14,387,16],[384,5,384,7],[384,11,384,13],[384,14,384,16],[385,5,385,7],[385,11,385,13],[385,14,385,16],[382,5,382,7],[382,11,382,13],[382,14,382,16],[383,5,383,7],[383,11,383,13],[383,14,383,16],[380,5,380,7],[380,11,380,13],[380,14,380,16],[381,5,381,7],[381,11,381,13],[381,14,381,16],[378,5,378,7],[378,11,378,13],[378,14,378,16],[379,5,379,7],[379,11,379,13],[379,14,379,16],[376,5,376,7],[376,11,376,13],[376,14,376,16],[377,5,377,7],[377,11,377,13],[377,14,377,16],[374,5,374,7],[374,11,374,13],[374,14,374,16],[375,5,375,7],[375,11,375,13],[375,14,375,16],[372,5,372,7],[372,11,372,13],[372,14,372,16],[373,5,373,7],[373,11,373,13],[373,14,373,16],[370,5,370,7],[370,11,370,13],[370,14,370,16],[371,5,371,7],[371,11,371,13],[371,14,371,16],[368,5,368,7],[368,11,368,13],[368,14,368,16],[369,5,369,7],[369,11,369,13],[369,14,369,16],[366,5,366,7],[366,11,366,13],[366,14,366,16],[367,5,367,7],[367,11,367,13],[367,14,367,16],[364,5,364,7],[364,11,364,13],[364,14,364,16],[365,5,365,7],[365,11,365,13],[365,14,365,16],[362,5,362,7],[362,11,362,13],[362,14,362,16],[363,5,363,7],[363,11,363,13],[363,14,363,16],[360,5,360,7],[360,11,360,13],[360,14,360,16],[361,5,361,7],[361,11,361,13],[361,14,361,16],[358,5,358,7],[358,11,358,13],[358,14,358,16],[359,5,359,7],[359,11,359,13],[359,14,359,16],[356,5,356,7],[356,11,356,13],[356,14,356,16],[357,5,357,7],[357,11,357,13],[357,14,357,16],[354,5,354,7],[354,11,354,13],[354,14,354,16],[355,5,355,7],[355,11,355,13],[355,14,355,16],[352,5,352,7],[352,11,352,13],[352,14,352,16],[353,5,353,7],[353,11,353,13],[353,14,353,16],[350,5,350,7],[350,11,350,13],[350,14,350,16],[351,5,351,7],[351,11,351,13],[351,14,351,16],[348,5,348,7],[348,11,348,13],[348,14,348,16],[349,5,349,7],[349,11,349,13],[349,14,349,16],[346,5,346,7],[346,11,346,13],[346,14,346,16],[347,5,347,7],[347,11,347,13],[347,14,347,16],[344,5,344,7],[344,11,344,13],[344,14,344,16],[345,5,345,7],[345,11,345,13],[345,14,345,16],[342,5,342,7],[342,11,342,13],[342,14,342,16],[343,5,343,7],[343,11,343,13],[343,14,343,16],[340,5,340,7],[340,11,340,13],[340,14,340,16],[341,5,341,7],[341,11,341,13],[341,14,341,16],[338,5,338,7],[338,11,338,13],[338,14,338,16],[339,5,339,7],[339,11,339,13],[339,14,339,16],[336,5,336,7],[336,11,336,13],[336,14,336,16],[337,5,337,7],[337,11,337,13],[337,14,337,16],[334,5,334,7],[334,11,334,13],[334,14,334,16],[335,5,335,7],[335,11,335,13],[335,14,335,16],[332,5,332,7],[332,11,332,13],[332,14,332,16],[333,5,333,7],[333,11,333,13],[333,14,333,16],[330,5,330,7],[330,11,330,13],[330,14,330,16],[331,5,331,7],[331,11,331,13],[331,14,331,16],[328,5,328,7],[328,11,328,13],[328,14,328,16],[329,5,329,7],[329,11,329,13],[329,14,329,16],[326,5,326,7],[326,11,326,13],[326,14,326,16],[327,5,327,7],[327,11,327,13],[327,14,327,16],[324,5,324,7],[324,11,324,13],[324,14,324,16],[325,5,325,7],[325,11,325,13],[325,14,325,16],[322,5,322,7],[322,11,322,13],[322,14,322,16],[323,5,323,7],[323,11,323,13],[323,14,323,16],[320,5,320,7],[320,11,320,13],[320,14,320,16],[321,5,321,7],[321,11,321,13],[321,14,321,16],[318,5,318,7],[318,11,318,13],[318,14,318,16],[319,5,319,7],[319,11,319,13],[319,14,319,16],[316,5,316,7],[316,11,316,13],[316,14,316,16],[317,5,317,7],[317,11,317,13],[317,14,317,16],[314,5,314,7],[314,11,314,13],[314,14,314,16],[315,5,315,7],[315,11,315,13],[315,14,315,16],[312,5,312,7],[312,11,312,13],[312,14,312,16],[313,5,313,7],[313,11,313,13],[313,14,313,16],[310,5,310,7],[310,11,310,13],[310,14,310,16],[311,5,311,7],[311,11,311,13],[311,14,311,16],[308,5,308,7],[308,11,308,13],[308,14,308,16],[309,5,309,7],[309,11,309,13],[309,14,309,16],[306,5,306,7],[306,11,306,13],[306,14,306,16],[307,5,307,7],[307,11,307,13],[307,14,307,16],[304,5,304,7],[304,11,304,13],[304,14,304,16],[305,5,305,7],[305,11,305,13],[305,14,305,16],[302,5,302,7],[302,11,302,13],[302,14,302,16],[303,5,303,7],[303,11,303,13],[303,14,303,16],[300,5,300,7],[300,11,300,13],[300,14,300,16],[301,5,301,7],[301,11,301,13],[301,14,301,16],[298,5,298,7],[298,11,298,13],[298,14,298,16],[299,5,299,7],[299,11,299,13],[299,14,299,16],[296,5,296,7],[296,11,296,13],[296,14,296,16],[297,5,297,7],[297,11,297,13],[297,14,297,16],[294,5,294,7],[294,11,294,13],[294,14,294,16],[295,5,295,7],[295,11,295,13],[295,14,295,16],[292,5,292,7],[292,11,292,13],[292,14,292,16],[293,5,293,7],[293,11,293,13],[293,14,293,16],[290,5,290,7],[290,11,290,13],[290,14,290,16],[291,5,291,7],[291,11,291,13],[291,14,291,16],[288,5,288,7],[288,11,288,13],[288,14,288,16],[289,5,289,7],[289,11,289,13],[289,14,289,16],[286,5,286,7],[286,11,286,13],[286,14,286,16],[287,5,287,7],[287,11,287,13],[287,14,287,16],[284,5,284,7],[284,11,284,13],[284,14,284,16],[285,5,285,7],[285,11,285,13],[285,14,285,16],[282,5,282,7],[282,11,282,13],[282,14,282,16],[283,5,283,7],[283,11,283,13],[283,14,283,16],[280,5,280,7],[280,11,280,13],[280,14,280,16],[281,5,281,7],[281,11,281,13],[281,14,281,16],[278,5,278,7],[278,11,278,13],[278,14,278,16],[279,5,279,7],[279,11,279,13],[279,14,279,16],[276,5,276,7],[276,11,276,13],[276,14,276,16],[277,5,277,7],[277,11,277,13],[277,14,277,16],[274,5,274,7],[274,11,274,13],[274,14,274,16],[275,5,275,7],[275,11,275,13],[275,14,275,16],[272,5,272,7],[272,11,272,13],[272,14,272,16],[273,5,273,7],[273,11,273,13],[273,14,273,16],[270,5,270,7],[270,11,270,13],[270,14,270,16],[271,5,271,7],[271,11,271,13],[271,14,271,16],[268,5,268,7],[268,11,268,13],[268,14,268,16],[269,5,269,7],[269,11,269,13],[269,14,269,16],[266,5,266,7],[266,11,266,13],[266,14,266,16],[267,5,267,7],[267,11,267,13],[267,14,267,16],[264,5,264,7],[264,11,264,13],[264,14,264,16],[265,5,265,7],[265,11,265,13],[265,14,265,16],[262,5,262,7],[262,11,262,13],[262,14,262,16],[263,5,263,7],[263,11,263,13],[263,14,263,16],[260,5,260,7],[260,11,260,13],[260,14,260,16],[261,5,261,7],[261,11,261,13],[261,14,261,16],[258,5,258,7],[258,11,258,13],[258,14,258,16],[259,5,259,7],[259,11,259,13],[259,14,259,16],[256,5,256,7],[256,11,256,13],[256,14,256,16],[257,5,257,7],[257,11,257,13],[257,14,257,16],[254,5,254,7],[254,11,254,13],[254,14,254,16],[255,5,255,7],[255,11,255,13],[255,14,255,16],[252,5,252,7],[252,11,252,13],[252,14,252,16],[253,5,253,7],[253,11,253,13],[253,14,253,16],[250,5,250,7],[250,11,250,13],[250,14,250,16],[251,5,251,7],[251,11,251,13],[251,14,251,16],[248,5,248,7],[248,11,248,13],[248,14,248,16],[249,5,249,7],[249,11,249,13],[249,14,249,16],[246,5,246,7],[246,11,246,13],[246,14,246,16],[247,5,247,7],[247,11,247,13],[247,14,247,16],[244,5,244,7],[244,11,244,13],[244,14,244,16],[245,5,245,7],[245,11,245,13],[245,14,245,16],[242,5,242,7],[242,11,242,13],[242,14,242,16],[243,5,243,7],[243,11,243,13],[243,14,243,16],[240,5,240,7],[240,11,240,13],[240,14,240,16],[241,5,241,7],[241,11,241,13],[241,14,241,16],[238,5,238,7],[238,11,238,13],[238,14,238,16],[239,5,239,7],[239,11,239,13],[239,14,239,16],[236,5,236,7],[236,11,236,13],[236,14,236,16],[237,5,237,7],[237,11,237,13],[237,14,237,16],[234,5,234,7],[234,11,234,13],[234,14,234,16],[235,5,235,7],[235,11,235,13],[235,14,235,16],[232,5,232,7],[232,11,232,13],[232,14,232,16],[233,5,233,7],[233,11,233,13],[233,14,233,16],[230,5,230,7],[230,11,230,13],[230,14,230,16],[231,5,231,7],[231,11,231,13],[231,14,231,16],[228,5,228,7],[228,11,228,13],[228,14,228,16],[229,5,229,7],[229,11,229,13],[229,14,229,16],[226,5,226,7],[226,11,226,13],[226,14,226,16],[227,5,227,7],[227,11,227,13],[227,14,227,16],[224,5,224,7],[224,11,224,13],[224,14,224,16],[225,5,225,7],[225,11,225,13],[225,14,225,16],[222,5,222,7],[222,11,222,13],[222,14,222,16],[223,5,223,7],[223,11,223,13],[223,14,223,16],[220,5,220,7],[220,11,220,13],[220,14,220,16],[221,5,221,7],[221,11,221,13],[221,14,221,16],[218,5,218,7],[218,11,218,13],[218,14,218,16],[219,5,219,7],[219,11,219,13],[219,14,219,16],[216,5,216,7],[216,11,216,13],[216,14,216,16],[217,5,217,7],[217,11,217,13],[217,14,217,16],[214,5,214,7],[214,11,214,13],[214,14,214,16],[215,5,215,7],[215,11,215,13],[215,14,215,16],[212,5,212,7],[212,11,212,13],[212,14,212,16],[213,5,213,7],[213,11,213,13],[213,14,213,16],[210,5,210,7],[210,11,210,13],[210,14,210,16],[211,5,211,7],[211,11,211,13],[211,14,211,16],[208,5,208,7],[208,11,208,13],[208,14,208,16],[209,5,209,7],[209,11,209,13],[209,14,209,16],[206,5,206,7],[206,11,206,13],[206,14,206,16],[207,5,207,7],[207,11,207,13],[207,14,207,16],[204,5,204,7],[204,11,204,13],[204,14,204,16],[205,5,205,7],[205,11,205,13],[205,14,205,16],[202,5,202,7],[202,11,202,13],[202,14,202,16],[203,5,203,7],[203,11,203,13],[203,14,203,16],[200,5,200,7],[200,11,200,13],[200,14,200,16],[201,5,201,7],[201,11,201,13],[201,14,201,16],[198,5,198,7],[198,11,198,13],[198,14,198,16],[199,5,199,7],[199,11,199,13],[199,14,199,16],[196,5,196,7],[196,11,196,13],[196,14,196,16],[197,5,197,7],[197,11,197,13],[197,14,197,16],[194,5,194,7],[194,11,194,13],[194,14,194,16],[195,5,195,7],[195,11,195,13],[195,14,195,16],[192,5,192,7],[192,11,192,13],[192,14,192,16],[193,5,193,7],[193,11,193,13],[193,14,193,16],[190,5,190,7],[190,11,190,13],[190,14,190,16],[191,5,191,7],[191,11,191,13],[191,14,191,16],[188,5,188,7],[188,11,188,13],[188,14,188,16],[189,5,189,7],[189,11,189,13],[189,14,189,16],[186,5,186,7],[186,11,186,13],[186,14,186,16],[187,5,187,7],[187,11,187,13],[187,14,187,16],[184,5,184,7],[184,11,184,13],[184,14,184,16],[185,5,185,7],[185,11,185,13],[185,14,185,16],[182,5,182,7],[182,11,182,13],[182,14,182,16],[183,5,183,7],[183,11,183,13],[183,14,183,16],[180,5,180,7],[180,11,180,13],[180,14,180,16],[181,5,181,7],[181,11,181,13],[181,14,181,16],[178,5,178,7],[178,11,178,13],[178,14,178,16],[179,5,179,7],[179,11,179,13],[179,14,179,16],[176,5,176,7],[176,11,176,13],[176,14,176,16],[177,5,177,7],[177,11,177,13],[177,14,177,16],[174,5,174,7],[174,11,174,13],[174,14,174,16],[175,5,175,7],[175,11,175,13],[175,14,175,16],[172,5,172,7],[172,11,172,13],[172,14,172,16],[173,5,173,7],[173,11,173,13],[173,14,173,16],[170,5,170,7],[170,11,170,13],[170,14,170,16],[171,5,171,7],[171,11,171,13],[171,14,171,16],[168,5,168,7],[168,11,168,13],[168,14,168,16],[169,5,169,7],[169,11,169,13],[169,14,169,16],[166,5,166,7],[166,11,166,13],[166,14,166,16],[167,5,167,7],[167,11,167,13],[167,14,167,16],[164,5,164,7],[164,11,164,13],[164,14,164,16],[165,5,165,7],[165,11,165,13],[165,14,165,16],[162,5,162,7],[162,11,162,13],[162,14,162,16],[163,5,163,7],[163,11,163,13],[163,14,163,16],[160,5,160,7],[160,11,160,13],[160,14,160,16],[161,5,161,7],[161,11,161,13],[161,14,161,16],[158,5,158,7],[158,11,158,13],[158,14,158,16],[159,5,159,7],[159,11,159,13],[159,14,159,16],[156,5,156,7],[156,11,156,13],[156,14,156,16],[157,5,157,7],[157,11,157,13],[157,14,157,16],[154,5,154,7],[154,11,154,13],[154,14,154,16],[155,5,155,7],[155,11,155,13],[155,14,155,16],[152,5,152,7],[152,11,152,13],[152,14,152,16],[153,5,153,7],[153,11,153,13],[153,14,153,16],[150,5,150,7],[150,11,150,13],[150,14,150,16],[151,5,151,7],[151,11,151,13],[151,14,151,16],[148,5,148,7],[148,11,148,13],[148,14,148,16],[149,5,149,7],[149,11,149,13],[149,14,149,16],[146,5,146,7],[146,11,146,13],[146,14,146,16],[147,5,147,7],[147,11,147,13],[147,14,147,16],[144,5,144,7],[144,11,144,13],[144,14,144,16],[145,5,145,7],[145,11,145,13],[145,14,145,16],[142,5,142,7],[142,11,142,13],[142,14,142,16],[143,5,143,7],[143,11,143,13],[143,14,143,16],[140,5,140,7],[140,11,140,13],[140,14,140,16],[141,5,141,7],[141,11,141,13],[141,14,141,16],[138,5,138,7],[138,11,138,13],[138,14,138,16],[139,5,139,7],[139,11,139,13],[139,14,139,16],[136,5,136,7],[136,11,136,13],[136,14,136,16],[137,5,137,7],[137,11,137,13],[137,14,137,16],[134,5,134,7],[134,11,134,13],[134,14,134,16],[135,5,135,7],[135,11,135,13],[135,14,135,16],[132,5,132,7],[132,11,132,13],[132,14,132,16],[133,5,133,7],[133,11,133,13],[133,14,133,16],[130,5,130,7],[130,11,130,13],[130,14,130,16],[131,5,131,7],[131,11,131,13],[131,14,131,16],[128,5,128,7],[128,11,128,13],[128,14,128,16],[129,5,129,7],[129,11,129,13],[129,14,129,16],[126,5,126,7],[126,11,126,13],[126,14,126,16],[127,5,127,7],[127,11,127,13],[127,14,127,16],[124,5,124,7],[124,11,124,13],[124,14,124,16],[125,5,125,7],[125,11,125,13],[125,14,125,16],[122,5,122,7],[122,11,122,13],[122,14,122,16],[123,5,123,7],[123,11,123,13],[123,14,123,16],[120,5,120,7],[120,11,120,13],[120,14,120,16],[121,5,121,7],[121,11,121,13],[121,14,121,16],[118,5,118,7],[118,11,118,13],[118,14,118,16],[119,5,119,7],[119,11,119,13],[119,14,119,16],[116,5,116,7],[116,11,116,13],[116,14,116,16],[117,5,117,7],[117,11,117,13],[117,14,117,16],[114,5,114,7],[114,11,114,13],[114,14,114,16],[115,5,115,7],[115,11,115,13],[115,14,115,16],[112,5,112,7],[112,11,112,13],[112,14,112,16],[113,5,113,7]],"merged_total":1309,"flags":["merged_cut"]}
[]
[null,"住宅ローン計算シート（変動金利）"]
[null,"入力項目\n",null,"物件価格",50000000,null,"基本統計\n",null,"毎月のローン返済額",null,{"$f":"IF(ValuesEntered,IF($E$20=\"変動金利\",IF(ValuesEntered,ROUND(-PMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount),0)),\"\"),0)","v":101623},null,"オプション\n",null,"ローン開始日",null,{"$f":"変動金利設定!F8","v":"2017-04-01"}]
[]
[null,null,null,null,null,null,null,null,"ボーナス月の加算額",null,{"$f":"IF(ValuesEntered,IF($E$20=\"変動金利\",IF(ValuesEntered,ROUND(-PMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,0),0)),\"\"),0)","v":237532}]
[null,null,null,"第1期間金利",{"$f":"IF($E$20=\"全期間固定\",固定金利設定!$F$6,VLOOKUP(D6,変動金利設定!C8:G15,5,0))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,"※概算金額ですので実際の金額と異なる場合があります。詳細は銀行へ。"]
[null,null,null,"ローン期間 (月)\n※最大35年まで",{"$f":"E10*12","v":420},null,null,null,null,null,{"$f":"IF(ValuesEntered,SUM(total_payments),0)","v":68680143}]
[null,null,null,null,null,null,null,null,"ローン返済額合計",null,{"$f":"IF(ValuesEntered,SUM(E27:H446,J27:J446),0)","v":68680143}]
[null,null,null,"ローン期間（年）\n※最大35年まで",35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6*E3/12","v":62500}]
[]
[null,null,null,"ローン借入額",50000000]
[null,null,null,null,null,null,null,null,"支払利息合計",null,{"$f":"IF(ValuesEntered,SUM(interest),0)","v":15567944},null,null,null,"銀行名",null,{"$f":"変動金利設定!H8","v":"三井住友"}]
[]
[null,null,null,"ボーナス返済額",200000,null,null,null,"繰上げ返済により減少した月数",null,{"$f":"IF(AND(ValuesEntered,$E$19=\"時間短縮\"),DurationOfLoan-COUNTIF(NoPaymentsRemaining,\">0\")-1,0)","v":0},null,null,null,"年収負担率",null,{"$f":"(K9/E10)/(あなたの買える額計算!C12*10000)","v":0.19622898}]
[null,null,null,"ボーナス返済月①",4]
[null,null,null,"ボーナス返済月②",7,null,null,null,"繰上げ返済合計",null,{"$f":"IF(ValuesEntered,SUM(extra_payments,),0)","v":200000}]
[null,null,null,"ボーナス返済月③"]
[null,null,null,"繰り上げ返済方式","返済額軽減",null,null,null,"ボーナス返済・繰り上げ返済で減少した利息",null,{"$f":"IF(ISERROR(IF(ValuesEntered,IF($E$20=\"変動金利\",ROUNDDOWN(CUMIPMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount,1,DurationOfLoan,0)*-1+IF(E15=\"\",0,CUMIPMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,1,DurationofBonus,0))*-1-$K$13,0),\"\"),0))=TRUE,\"0\",IF(ValuesEntered,IF($E$20=\"変動金利\",ROUNDDOWN(CUMIPMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount,1,DurationOfLoan,0)*-1+IF(E15=\"\",0,CUMIPMT(InterestRate/COUNT($E$16:$E$18),DurationofBonus,BonusAmount,1,DurationofBonus,0))*-1-$K$13,0),\"\"),0))","v":-6259103}]
[null,null,null,"金利タイプ","変動金利"]
[]
[]
[]
[]
[]
[null,"経過月","返済日","期首残高","利息","元金",null,null,"ボーナス返済額","繰り上げ返済",null,"返済額合計",null,null,"ローン残高",null,null,"残り月数"]
[{"$f":"ABS(YEAR($C$27)-YEAR(C27))","v":0},{"$f":"ROWS($B$27:B27)","v":1},{"$f":"IF(ValuesEntered,LoanStart,\"\")","v":"2017-04-01"},{"$f":"$E$12","v":50000000},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C27)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,DurationOfLoan,$D27-BonusAmount)*-1,0),ROUND(IPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B27,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I27=0,0,ROUND(IPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I27,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41500},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,DurationOfLoan,$D27-BonusAmount)*-1,0),ROUND(PPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B27,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I27=0,0,ROUND(PPMT(VLOOKUP($C27,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I27,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":265532},null,null,{"$f":"IF(ISNUMBER(C27)=FALSE,\"\",IF(AND(D27>$E$15,OR(MONTH(C27)=$E$16,MONTH(C27)=$E$17,MONTH(C27)=$E$18)),$E$15,0))","v":200000},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),SUM(E27:H27,J27:K27),\"\")","v":307032},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C27)),D27-F27-J27,\"\")","v":49734468},null,null,{"$f":"IF(AND($J27>0,$E$19=\"時間短縮\"),Remain_Month,DurationOfLoan-1)","v":419}]
[{"$f":"ABS(YEAR($C$27)-YEAR(C28))","v":0},{"$f":"ROWS($B$27:B28)","v":2},{"$f":"IF(AND(ValuesEntered,R27>0),IF(AND(ISNUMBER(O27),R27>0),EDATE(C27,1),\"\"),\"\")","v":"2017-05-01"},{"$f":"IF(C28=\"\",0,O27)","v":49734468},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C28)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R27,$D28)*-1,0),ROUND(IPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B28,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I28=0,0,ROUND(IPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29774},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R27,$D28)*-1,0),ROUND(PPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B28,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I28=0,0,ROUND(PPMT(VLOOKUP($C28,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71284},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),SUM(E28:H28,J28:K28),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),D28-F28-J28,\"\")","v":49663184},null,null,{"$f":"IF(AND($J28>0,$E$19=\"時間短縮\"),Remain_Month,$R27-1)","v":418}]
[0,{"$f":"ROWS($B$27:B29)","v":3},{"$f":"IF(AND(ValuesEntered,R28>0),IF(AND(ISNUMBER(O28),R28>0),EDATE(C28,1),\"\"),\"\")","v":"2017-06-01"},49663184,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C29)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R28,$D29)*-1,0),ROUND(IPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B29,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I29=0,0,ROUND(IPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29715},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R28,$D29)*-1,0),ROUND(PPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B29,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I29=0,0,ROUND(PPMT(VLOOKUP($C29,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71344},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),SUM(E29:H29,J29:K29),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),D29-F29-J29,\"\")","v":49591840},null,null,417]
[0,{"$f":"ROWS($B$27:B30)","v":4},{"$f":"IF(AND(ValuesEntered,R29>0),IF(AND(ISNUMBER(O29),R29>0),EDATE(C29,1),\"\"),\"\")","v":"2017-07-01"},49591840,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C30)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R29,$D30)*-1,0),ROUND(IPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B30,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I30=0,0,ROUND(IPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41160},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R29,$D30)*-1,0),ROUND(PPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B30,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I30=0,0,ROUND(PPMT(VLOOKUP($C30,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":265872},null,null,200000,200000,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),SUM(E30:H30,J30:K30),\"\")","v":507032},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),D30-F30-J30,\"\")","v":49125968},null,null,416]
[0,{"$f":"ROWS($B$27:B31)","v":5},{"$f":"IF(AND(ValuesEntered,R30>0),IF(AND(ISNUMBER(O30),R30>0),EDATE(C30,1),\"\"),\"\")","v":"2017-08-01"},49125968,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C31)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R30,$D31)*-1,0),ROUND(IPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B31,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I31=0,0,ROUND(IPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29596},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R30,$D31)*-1,0),ROUND(PPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B31,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I31=0,0,ROUND(PPMT(VLOOKUP($C31,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71463},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),SUM(E31:H31,J31:K31),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),D31-F31-J31,\"\")","v":49054505},null,null,415]
[0,{"$f":"ROWS($B$27:B32)","v":6},{"$f":"IF(AND(ValuesEntered,R31>0),IF(AND(ISNUMBER(O31),R31>0),EDATE(C31,1),\"\"),\"\")","v":"2017-09-01"},49054505,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C32)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R31,$D32)*-1,0),ROUND(IPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B32,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I32=0,0,ROUND(IPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29536},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R31,$D32)*-1,0),ROUND(PPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B32,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I32=0,0,ROUND(PPMT(VLOOKUP($C32,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71522},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),SUM(E32:H32,J32:K32),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),D32-F32-J32,\"\")","v":48982983},null,null,414]
[0,{"$f":"ROWS($B$27:B33)","v":7},{"$f":"IF(AND(ValuesEntered,R32>0),IF(AND(ISNUMBER(O32),R32>0),EDATE(C32,1),\"\"),\"\")","v":"2017-10-01"},48982983,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C33)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R32,$D33)*-1,0),ROUND(IPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B33,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I33=0,0,ROUND(IPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29476},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R32,$D33)*-1,0),ROUND(PPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B33,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I33=0,0,ROUND(PPMT(VLOOKUP($C33,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71582},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),SUM(E33:H33,J33:K33),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),D33-F33-J33,\"\")","v":48911401},null,null,413]
[0,{"$f":"ROWS($B$27:B34)","v":8},{"$f":"IF(AND(ValuesEntered,R33>0),IF(AND(ISNUMBER(O33),R33>0),EDATE(C33,1),\"\"),\"\")","v":"2017-11-01"},48911401,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C34)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R33,$D34)*-1,0),ROUND(IPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B34,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I34=0,0,ROUND(IPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29417},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R33,$D34)*-1,0),ROUND(PPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B34,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I34=0,0,ROUND(PPMT(VLOOKUP($C34,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71641},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),SUM(E34:H34,J34:K34),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),D34-F34-J34,\"\")","v":48839760},null,null,412]
[0,{"$f":"ROWS($B$27:B35)","v":9},{"$f":"IF(AND(ValuesEntered,R34>0),IF(AND(ISNUMBER(O34),R34>0),EDATE(C34,1),\"\"),\"\")","v":"2017-12-01"},48839760,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C35)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R34,$D35)*-1,0),ROUND(IPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B35,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I35=0,0,ROUND(IPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29357},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R34,$D35)*-1,0),ROUND(PPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B35,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I35=0,0,ROUND(PPMT(VLOOKUP($C35,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71701},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),SUM(E35:H35,J35:K35),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),D35-F35-J35,\"\")","v":48768059},null,null,411]
[1,{"$f":"ROWS($B$27:B36)","v":10},{"$f":"IF(AND(ValuesEntered,R35>0),IF(AND(ISNUMBER(O35),R35>0),EDATE(C35,1),\"\"),\"\")","v":"2018-01-01"},48768059,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C36)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R35,$D36)*-1,0),ROUND(IPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B36,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I36=0,0,ROUND(IPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29297},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R35,$D36)*-1,0),ROUND(PPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B36,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I36=0,0,ROUND(PPMT(VLOOKUP($C36,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71761},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),SUM(E36:H36,J36:K36),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),D36-F36-J36,\"\")","v":48696298},null,null,410]
[1,{"$f":"ROWS($B$27:B37)","v":11},{"$f":"IF(AND(ValuesEntered,R36>0),IF(AND(ISNUMBER(O36),R36>0),EDATE(C36,1),\"\"),\"\")","v":"2018-02-01"},48696298,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C37)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R36,$D37)*-1,0),ROUND(IPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B37,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I37=0,0,ROUND(IPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29238},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R36,$D37)*-1,0),ROUND(PPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B37,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I37=0,0,ROUND(PPMT(VLOOKUP($C37,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71821},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),SUM(E37:H37,J37:K37),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),D37-F37-J37,\"\")","v":48624477},null,null,409]
[1,{"$f":"ROWS($B$27:B38)","v":12},{"$f":"IF(AND(ValuesEntered,R37>0),IF(AND(ISNUMBER(O37),R37>0),EDATE(C37,1),\"\"),\"\")","v":"2018-03-01"},48624477,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C38)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R37,$D38)*-1,0),ROUND(IPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B38,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I38=0,0,ROUND(IPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29178},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R37,$D38)*-1,0),ROUND(PPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B38,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I38=0,0,ROUND(PPMT(VLOOKUP($C38,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71881},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),SUM(E38:H38,J38:K38),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),D38-F38-J38,\"\")","v":48552596},null,null,408]
[1,{"$f":"ROWS($B$27:B39)","v":13},{"$f":"IF(AND(ValuesEntered,R38>0),IF(AND(ISNUMBER(O38),R38>0),EDATE(C38,1),\"\"),\"\")","v":"2018-04-01"},48552596,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C39)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R38,$D39)*-1,0),ROUND(IPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B39,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I39=0,0,ROUND(IPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40461},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R38,$D39)*-1,0),ROUND(PPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B39,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I39=0,0,ROUND(PPMT(VLOOKUP($C39,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":266571},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),SUM(E39:H39,J39:K39),\"\")","v":307032},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),D39-F39-J39,\"\")","v":48286025},null,null,407]
[1,{"$f":"ROWS($B$27:B40)","v":14},{"$f":"IF(AND(ValuesEntered,R39>0),IF(AND(ISNUMBER(O39),R39>0),EDATE(C39,1),\"\"),\"\")","v":"2018-05-01"},48286025,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C40)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R39,$D40)*-1,0),ROUND(IPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B40,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I40=0,0,ROUND(IPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29058},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R39,$D40)*-1,0),ROUND(PPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B40,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I40=0,0,ROUND(PPMT(VLOOKUP($C40,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72000},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),SUM(E40:H40,J40:K40),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),D40-F40-J40,\"\")","v":48214025},null,null,406]
[1,{"$f":"ROWS($B$27:B41)","v":15},{"$f":"IF(AND(ValuesEntered,R40>0),IF(AND(ISNUMBER(O40),R40>0),EDATE(C40,1),\"\"),\"\")","v":"2018-06-01"},48214025,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C41)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R40,$D41)*-1,0),ROUND(IPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B41,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I41=0,0,ROUND(IPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28998},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R40,$D41)*-1,0),ROUND(PPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B41,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I41=0,0,ROUND(PPMT(VLOOKUP($C41,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72060},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),SUM(E41:H41,J41:K41),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),D41-F41-J41,\"\")","v":48141965},null,null,405]
[1,{"$f":"ROWS($B$27:B42)","v":16},{"$f":"IF(AND(ValuesEntered,R41>0),IF(AND(ISNUMBER(O41),R41>0),EDATE(C41,1),\"\"),\"\")","v":"2018-07-01"},48141965,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C42)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R41,$D42)*-1,0),ROUND(IPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B42,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I42=0,0,ROUND(IPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40118},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R41,$D42)*-1,0),ROUND(PPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B42,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I42=0,0,ROUND(PPMT(VLOOKUP($C42,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":266913},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),SUM(E42:H42,J42:K42),\"\")","v":307031},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),D42-F42-J42,\"\")","v":47875052},null,null,404]
[1,{"$f":"ROWS($B$27:B43)","v":17},{"$f":"IF(AND(ValuesEntered,R42>0),IF(AND(ISNUMBER(O42),R42>0),EDATE(C42,1),\"\"),\"\")","v":"2018-08-01"},47875052,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C43)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R42,$D43)*-1,0),ROUND(IPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B43,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I43=0,0,ROUND(IPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28878},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R42,$D43)*-1,0),ROUND(PPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B43,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I43=0,0,ROUND(PPMT(VLOOKUP($C43,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72181},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),SUM(E43:H43,J43:K43),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),D43-F43-J43,\"\")","v":47802871},null,null,403]
[1,{"$f":"ROWS($B$27:B44)","v":18},{"$f":"IF(AND(ValuesEntered,R43>0),IF(AND(ISNUMBER(O43),R43>0),EDATE(C43,1),\"\"),\"\")","v":"2018-09-01"},47802871,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C44)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R43,$D44)*-1,0),ROUND(IPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B44,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I44=0,0,ROUND(IPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28818},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R43,$D44)*-1,0),ROUND(PPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B44,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I44=0,0,ROUND(PPMT(VLOOKUP($C44,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72241},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),SUM(E44:H44,J44:K44),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),D44-F44-J44,\"\")","v":47730630},null,null,402]
[1,{"$f":"ROWS($B$27:B45)","v":19},{"$f":"IF(AND(ValuesEntered,R44>0),IF(AND(ISNUMBER(O44),R44>0),EDATE(C44,1),\"\"),\"\")","v":"2018-10-01"},47730630,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C45)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R44,$D45)*-1,0),ROUND(IPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B45,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I45=0,0,ROUND(IPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28757},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R44,$D45)*-1,0),ROUND(PPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B45,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I45=0,0,ROUND(PPMT(VLOOKUP($C45,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72301},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),SUM(E45:H45,J45:K45),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),D45-F45-J45,\"\")","v":47658329},null,null,401]
[1,{"$f":"ROWS($B$27:B46)","v":20},{"$f":"IF(AND(ValuesEntered,R45>0),IF(AND(ISNUMBER(O45),R45>0),EDATE(C45,1),\"\"),\"\")","v":"2018-11-01"},47658329,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C46)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R45,$D46)*-1,0),ROUND(IPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B46,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I46=0,0,ROUND(IPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28697},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R45,$D46)*-1,0),ROUND(PPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B46,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I46=0,0,ROUND(PPMT(VLOOKUP($C46,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72361},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),SUM(E46:H46,J46:K46),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),D46-F46-J46,\"\")","v":47585968},null,null,400]
[1,{"$f":"ROWS($B$27:B47)","v":21},{"$f":"IF(AND(ValuesEntered,R46>0),IF(AND(ISNUMBER(O46),R46>0),EDATE(C46,1),\"\"),\"\")","v":"2018-12-01"},47585968,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C47)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R46,$D47)*-1,0),ROUND(IPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B47,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I47=0,0,ROUND(IPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28637},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R46,$D47)*-1,0),ROUND(PPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B47,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I47=0,0,ROUND(PPMT(VLOOKUP($C47,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72421},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),SUM(E47:H47,J47:K47),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),D47-F47-J47,\"\")","v":47513547},null,null,399]
[2,{"$f":"ROWS($B$27:B48)","v":22},{"$f":"IF(AND(ValuesEntered,R47>0),IF(AND(ISNUMBER(O47),R47>0),EDATE(C47,1),\"\"),\"\")","v":"2019-01-01"},47513547,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C48)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R47,$D48)*-1,0),ROUND(IPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B48,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I48=0,0,ROUND(IPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28576},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R47,$D48)*-1,0),ROUND(PPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B48,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I48=0,0,ROUND(PPMT(VLOOKUP($C48,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72482},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),SUM(E48:H48,J48:K48),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),D48-F48-J48,\"\")","v":47441065},null,null,398]
[2,{"$f":"ROWS($B$27:B49)","v":23},{"$f":"IF(AND(ValuesEntered,R48>0),IF(AND(ISNUMBER(O48),R48>0),EDATE(C48,1),\"\"),\"\")","v":"2019-02-01"},47441065,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C49)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R48,$D49)*-1,0),ROUND(IPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B49,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I49=0,0,ROUND(IPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28516},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R48,$D49)*-1,0),ROUND(PPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B49,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I49=0,0,ROUND(PPMT(VLOOKUP($C49,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72542},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),SUM(E49:H49,J49:K49),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),D49-F49-J49,\"\")","v":47368523},null,null,397]
[2,{"$f":"ROWS($B$27:B50)","v":24},{"$f":"IF(AND(ValuesEntered,R49>0),IF(AND(ISNUMBER(O49),R49>0),EDATE(C49,1),\"\"),\"\")","v":"2019-03-01"},47368523,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C50)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R49,$D50)*-1,0),ROUND(IPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B50,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I50=0,0,ROUND(IPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28456},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R49,$D50)*-1,0),ROUND(PPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B50,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I50=0,0,ROUND(PPMT(VLOOKUP($C50,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72603},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),SUM(E50:H50,J50:K50),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),D50-F50-J50,\"\")","v":47295920},null,null,396]
[2,{"$f":"ROWS($B$27:B51)","v":25},{"$f":"IF(AND(ValuesEntered,R50>0),IF(AND(ISNUMBER(O50),R50>0),EDATE(C50,1),\"\"),\"\")","v":"2019-04-01"},47295920,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C51)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R50,$D51)*-1,0),ROUND(IPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B51,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I51=0,0,ROUND(IPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39413},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R50,$D51)*-1,0),ROUND(PPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B51,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I51=0,0,ROUND(PPMT(VLOOKUP($C51,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":267618},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),SUM(E51:H51,J51:K51),\"\")","v":307031},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),D51-F51-J51,\"\")","v":47028302},null,null,395]
[2,{"$f":"ROWS($B$27:B52)","v":26},{"$f":"IF(AND(ValuesEntered,R51>0),IF(AND(ISNUMBER(O51),R51>0),EDATE(C51,1),\"\"),\"\")","v":"2019-05-01"},47028302,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C52)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R51,$D52)*-1,0),ROUND(IPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B52,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I52=0,0,ROUND(IPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28335},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R51,$D52)*-1,0),ROUND(PPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B52,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I52=0,0,ROUND(PPMT(VLOOKUP($C52,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72724},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),SUM(E52:H52,J52:K52),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),D52-F52-J52,\"\")","v":46955578},null,null,394]
[2,{"$f":"ROWS($B$27:B53)","v":27},{"$f":"IF(AND(ValuesEntered,R52>0),IF(AND(ISNUMBER(O52),R52>0),EDATE(C52,1),\"\"),\"\")","v":"2019-06-01"},46955578,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C53)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R52,$D53)*-1,0),ROUND(IPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B53,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I53=0,0,ROUND(IPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28274},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R52,$D53)*-1,0),ROUND(PPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B53,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I53=0,0,ROUND(PPMT(VLOOKUP($C53,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72784},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),SUM(E53:H53,J53:K53),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),D53-F53-J53,\"\")","v":46882794},null,null,393]
[2,{"$f":"ROWS($B$27:B54)","v":28},{"$f":"IF(AND(ValuesEntered,R53>0),IF(AND(ISNUMBER(O53),R53>0),EDATE(C53,1),\"\"),\"\")","v":"2019-07-01"},46882794,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C54)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R53,$D54)*-1,0),ROUND(IPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B54,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I54=0,0,ROUND(IPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39069},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R53,$D54)*-1,0),ROUND(PPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B54,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I54=0,0,ROUND(PPMT(VLOOKUP($C54,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":267963},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),SUM(E54:H54,J54:K54),\"\")","v":307032},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),D54-F54-J54,\"\")","v":46614831},null,null,392]
[2,{"$f":"ROWS($B$27:B55)","v":29},{"$f":"IF(AND(ValuesEntered,R54>0),IF(AND(ISNUMBER(O54),R54>0),EDATE(C54,1),\"\"),\"\")","v":"2019-08-01"},46614831,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C55)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R54,$D55)*-1,0),ROUND(IPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B55,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I55=0,0,ROUND(IPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28153},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R54,$D55)*-1,0),ROUND(PPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B55,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I55=0,0,ROUND(PPMT(VLOOKUP($C55,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72906},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),SUM(E55:H55,J55:K55),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),D55-F55-J55,\"\")","v":46541925},null,null,391]
[2,{"$f":"ROWS($B$27:B56)","v":30},{"$f":"IF(AND(ValuesEntered,R55>0),IF(AND(ISNUMBER(O55),R55>0),EDATE(C55,1),\"\"),\"\")","v":"2019-09-01"},46541925,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C56)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R55,$D56)*-1,0),ROUND(IPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B56,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I56=0,0,ROUND(IPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28092},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R55,$D56)*-1,0),ROUND(PPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B56,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I56=0,0,ROUND(PPMT(VLOOKUP($C56,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72966},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),SUM(E56:H56,J56:K56),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),D56-F56-J56,\"\")","v":46468959},null,null,390]
[2,{"$f":"ROWS($B$27:B57)","v":31},{"$f":"IF(AND(ValuesEntered,R56>0),IF(AND(ISNUMBER(O56),R56>0),EDATE(C56,1),\"\"),\"\")","v":"2019-10-01"},46468959,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C57)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R56,$D57)*-1,0),ROUND(IPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B57,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I57=0,0,ROUND(IPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28031},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R56,$D57)*-1,0),ROUND(PPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B57,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I57=0,0,ROUND(PPMT(VLOOKUP($C57,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73027},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),SUM(E57:H57,J57:K57),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),D57-F57-J57,\"\")","v":46395932},null,null,389]
[2,{"$f":"ROWS($B$27:B58)","v":32},{"$f":"IF(AND(ValuesEntered,R57>0),IF(AND(ISNUMBER(O57),R57>0),EDATE(C57,1),\"\"),\"\")","v":"2019-11-01"},46395932,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C58)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R57,$D58)*-1,0),ROUND(IPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B58,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I58=0,0,ROUND(IPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27970},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R57,$D58)*-1,0),ROUND(PPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B58,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I58=0,0,ROUND(PPMT(VLOOKUP($C58,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73088},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),SUM(E58:H58,J58:K58),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),D58-F58-J58,\"\")","v":46322844},null,null,388]
[2,{"$f":"ROWS($B$27:B59)","v":33},{"$f":"IF(AND(ValuesEntered,R58>0),IF(AND(ISNUMBER(O58),R58>0),EDATE(C58,1),\"\"),\"\")","v":"2019-12-01"},46322844,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C59)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R58,$D59)*-1,0),ROUND(IPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B59,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I59=0,0,ROUND(IPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27909},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R58,$D59)*-1,0),ROUND(PPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B59,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I59=0,0,ROUND(PPMT(VLOOKUP($C59,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73149},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),SUM(E59:H59,J59:K59),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),D59-F59-J59,\"\")","v":46249695},null,null,387]
[3,{"$f":"ROWS($B$27:B60)","v":34},{"$f":"IF(AND(ValuesEntered,R59>0),IF(AND(ISNUMBER(O59),R59>0),EDATE(C59,1),\"\"),\"\")","v":"2020-01-01"},46249695,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C60)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R59,$D60)*-1,0),ROUND(IPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B60,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I60=0,0,ROUND(IPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27848},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R59,$D60)*-1,0),ROUND(PPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B60,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I60=0,0,ROUND(PPMT(VLOOKUP($C60,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73210},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),SUM(E60:H60,J60:K60),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),D60-F60-J60,\"\")","v":46176485},null,null,386]
[3,{"$f":"ROWS($B$27:B61)","v":35},{"$f":"IF(AND(ValuesEntered,R60>0),IF(AND(ISNUMBER(O60),R60>0),EDATE(C60,1),\"\"),\"\")","v":"2020-02-01"},46176485,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C61)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R60,$D61)*-1,0),ROUND(IPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B61,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I61=0,0,ROUND(IPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27787},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R60,$D61)*-1,0),ROUND(PPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B61,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I61=0,0,ROUND(PPMT(VLOOKUP($C61,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73271},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),SUM(E61:H61,J61:K61),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),D61-F61-J61,\"\")","v":46103214},null,null,385]
[3,{"$f":"ROWS($B$27:B62)","v":36},{"$f":"IF(AND(ValuesEntered,R61>0),IF(AND(ISNUMBER(O61),R61>0),EDATE(C61,1),\"\"),\"\")","v":"2020-03-01"},46103214,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C62)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R61,$D62)*-1,0),ROUND(IPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B62,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I62=0,0,ROUND(IPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27726},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R61,$D62)*-1,0),ROUND(PPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B62,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I62=0,0,ROUND(PPMT(VLOOKUP($C62,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73332},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),SUM(E62:H62,J62:K62),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),D62-F62-J62,\"\")","v":46029882},null,null,384]
[3,{"$f":"ROWS($B$27:B63)","v":37},{"$f":"IF(AND(ValuesEntered,R62>0),IF(AND(ISNUMBER(O62),R62>0),EDATE(C62,1),\"\"),\"\")","v":"2020-04-01"},46029882,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C63)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R62,$D63)*-1,0),ROUND(IPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B63,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I63=0,0,ROUND(IPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38358},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R62,$D63)*-1,0),ROUND(PPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B63,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I63=0,0,ROUND(PPMT(VLOOKUP($C63,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":268673},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),SUM(E63:H63,J63:K63),\"\")","v":307031},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),D63-F63-J63,\"\")","v":45761209},null,null,383]
[3,{"$f":"ROWS($B$27:B64)","v":38},{"$f":"IF(AND(ValuesEntered,R63>0),IF(AND(ISNUMBER(O63),R63>0),EDATE(C63,1),\"\"),\"\")","v":"2020-05-01"},45761209,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C64)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R63,$D64)*-1,0),ROUND(IPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B64,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I64=0,0,ROUND(IPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27604},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R63,$D64)*-1,0),ROUND(PPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B64,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I64=0,0,ROUND(PPMT(VLOOKUP($C64,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73454},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),SUM(E64:H64,J64:K64),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),D64-F64-J64,\"\")","v":45687755},null,null,382]
[3,{"$f":"ROWS($B$27:B65)","v":39},{"$f":"IF(AND(ValuesEntered,R64>0),IF(AND(ISNUMBER(O64),R64>0),EDATE(C64,1),\"\"),\"\")","v":"2020-06-01"},45687755,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C65)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R64,$D65)*-1,0),ROUND(IPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B65,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I65=0,0,ROUND(IPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27543},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R64,$D65)*-1,0),ROUND(PPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B65,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I65=0,0,ROUND(PPMT(VLOOKUP($C65,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73516},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),SUM(E65:H65,J65:K65),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),D65-F65-J65,\"\")","v":45614239},null,null,381]
[3,{"$f":"ROWS($B$27:B66)","v":40},{"$f":"IF(AND(ValuesEntered,R65>0),IF(AND(ISNUMBER(O65),R65>0),EDATE(C65,1),\"\"),\"\")","v":"2020-07-01"},45614239,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C66)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R65,$D66)*-1,0),ROUND(IPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B66,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I66=0,0,ROUND(IPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38011},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R65,$D66)*-1,0),ROUND(PPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B66,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I66=0,0,ROUND(PPMT(VLOOKUP($C66,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":269020},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),SUM(E66:H66,J66:K66),\"\")","v":307031},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),D66-F66-J66,\"\")","v":45345219},null,null,380]
[3,{"$f":"ROWS($B$27:B67)","v":41},{"$f":"IF(AND(ValuesEntered,R66>0),IF(AND(ISNUMBER(O66),R66>0),EDATE(C66,1),\"\"),\"\")","v":"2020-08-01"},45345219,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C67)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R66,$D67)*-1,0),ROUND(IPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B67,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I67=0,0,ROUND(IPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27420},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R66,$D67)*-1,0),ROUND(PPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B67,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I67=0,0,ROUND(PPMT(VLOOKUP($C67,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73638},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),SUM(E67:H67,J67:K67),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),D67-F67-J67,\"\")","v":45271581},null,null,379]
[3,{"$f":"ROWS($B$27:B68)","v":42},{"$f":"IF(AND(ValuesEntered,R67>0),IF(AND(ISNUMBER(O67),R67>0),EDATE(C67,1),\"\"),\"\")","v":"2020-09-01"},45271581,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C68)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R67,$D68)*-1,0),ROUND(IPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B68,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I68=0,0,ROUND(IPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27359},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R67,$D68)*-1,0),ROUND(PPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B68,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I68=0,0,ROUND(PPMT(VLOOKUP($C68,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73699},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),SUM(E68:H68,J68:K68),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),D68-F68-J68,\"\")","v":45197882},null,null,378]
[3,{"$f":"ROWS($B$27:B69)","v":43},{"$f":"IF(AND(ValuesEntered,R68>0),IF(AND(ISNUMBER(O68),R68>0),EDATE(C68,1),\"\"),\"\")","v":"2020-10-01"},45197882,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C69)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R68,$D69)*-1,0),ROUND(IPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B69,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I69=0,0,ROUND(IPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27297},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R68,$D69)*-1,0),ROUND(PPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B69,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I69=0,0,ROUND(PPMT(VLOOKUP($C69,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73761},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),SUM(E69:H69,J69:K69),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),D69-F69-J69,\"\")","v":45124121},null,null,377]
[3,{"$f":"ROWS($B$27:B70)","v":44},{"$f":"IF(AND(ValuesEntered,R69>0),IF(AND(ISNUMBER(O69),R69>0),EDATE(C69,1),\"\"),\"\")","v":"2020-11-01"},45124121,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C70)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R69,$D70)*-1,0),ROUND(IPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B70,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I70=0,0,ROUND(IPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27236},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R69,$D70)*-1,0),ROUND(PPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B70,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I70=0,0,ROUND(PPMT(VLOOKUP($C70,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73822},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),SUM(E70:H70,J70:K70),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),D70-F70-J70,\"\")","v":45050299},null,null,376]
[3,{"$f":"ROWS($B$27:B71)","v":45},{"$f":"IF(AND(ValuesEntered,R70>0),IF(AND(ISNUMBER(O70),R70>0),EDATE(C70,1),\"\"),\"\")","v":"2020-12-01"},45050299,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C71)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R70,$D71)*-1,0),ROUND(IPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B71,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I71=0,0,ROUND(IPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27174},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R70,$D71)*-1,0),ROUND(PPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B71,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I71=0,0,ROUND(PPMT(VLOOKUP($C71,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73884},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),SUM(E71:H71,J71:K71),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),D71-F71-J71,\"\")","v":44976415},null,null,375]
[4,{"$f":"ROWS($B$27:B72)","v":46},{"$f":"IF(AND(ValuesEntered,R71>0),IF(AND(ISNUMBER(O71),R71>0),EDATE(C71,1),\"\"),\"\")","v":"2021-01-01"},44976415,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C72)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R71,$D72)*-1,0),ROUND(IPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B72,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I72=0,0,ROUND(IPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27113},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R71,$D72)*-1,0),ROUND(PPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B72,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I72=0,0,ROUND(PPMT(VLOOKUP($C72,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73945},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),SUM(E72:H72,J72:K72),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),D72-F72-J72,\"\")","v":44902470},null,null,374]
[4,{"$f":"ROWS($B$27:B73)","v":47},{"$f":"IF(AND(ValuesEntered,R72>0),IF(AND(ISNUMBER(O72),R72>0),EDATE(C72,1),\"\"),\"\")","v":"2021-02-01"},44902470,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C73)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R72,$D73)*-1,0),ROUND(IPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B73,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I73=0,0,ROUND(IPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27051},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R72,$D73)*-1,0),ROUND(PPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B73,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I73=0,0,ROUND(PPMT(VLOOKUP($C73,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74007},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),SUM(E73:H73,J73:K73),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),D73-F73-J73,\"\")","v":44828463},null,null,373]
[4,{"$f":"ROWS($B$27:B74)","v":48},{"$f":"IF(AND(ValuesEntered,R73>0),IF(AND(ISNUMBER(O73),R73>0),EDATE(C73,1),\"\"),\"\")","v":"2021-03-01"},44828463,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C74)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R73,$D74)*-1,0),ROUND(IPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B74,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I74=0,0,ROUND(IPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26990},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R73,$D74)*-1,0),ROUND(PPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B74,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I74=0,0,ROUND(PPMT(VLOOKUP($C74,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74069},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),SUM(E74:H74,J74:K74),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),D74-F74-J74,\"\")","v":44754394},null,null,372]
[4,{"$f":"ROWS($B$27:B75)","v":49},{"$f":"IF(AND(ValuesEntered,R74>0),IF(AND(ISNUMBER(O74),R74>0),EDATE(C74,1),\"\"),\"\")","v":"2021-04-01"},44754394,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C75)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R74,$D75)*-1,0),ROUND(IPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B75,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I75=0,0,ROUND(IPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37296},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R74,$D75)*-1,0),ROUND(PPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B75,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I75=0,0,ROUND(PPMT(VLOOKUP($C75,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":269736},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),SUM(E75:H75,J75:K75),\"\")","v":307032},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),D75-F75-J75,\"\")","v":44484658},null,null,371]
[4,{"$f":"ROWS($B$27:B76)","v":50},{"$f":"IF(AND(ValuesEntered,R75>0),IF(AND(ISNUMBER(O75),R75>0),EDATE(C75,1),\"\"),\"\")","v":"2021-05-01"},44484658,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C76)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R75,$D76)*-1,0),ROUND(IPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B76,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I76=0,0,ROUND(IPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26866},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R75,$D76)*-1,0),ROUND(PPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B76,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I76=0,0,ROUND(PPMT(VLOOKUP($C76,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74192},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),SUM(E76:H76,J76:K76),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),D76-F76-J76,\"\")","v":44410466},null,null,370]
[4,{"$f":"ROWS($B$27:B77)","v":51},{"$f":"IF(AND(ValuesEntered,R76>0),IF(AND(ISNUMBER(O76),R76>0),EDATE(C76,1),\"\"),\"\")","v":"2021-06-01"},44410466,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C77)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R76,$D77)*-1,0),ROUND(IPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B77,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I77=0,0,ROUND(IPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26804},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R76,$D77)*-1,0),ROUND(PPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B77,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I77=0,0,ROUND(PPMT(VLOOKUP($C77,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74254},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),SUM(E77:H77,J77:K77),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),D77-F77-J77,\"\")","v":44336212},null,null,369]
[4,{"$f":"ROWS($B$27:B78)","v":52},{"$f":"IF(AND(ValuesEntered,R77>0),IF(AND(ISNUMBER(O77),R77>0),EDATE(C77,1),\"\"),\"\")","v":"2021-07-01"},44336212,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C78)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R77,$D78)*-1,0),ROUND(IPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B78,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I78=0,0,ROUND(IPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36946},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R77,$D78)*-1,0),ROUND(PPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B78,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I78=0,0,ROUND(PPMT(VLOOKUP($C78,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":270085},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),SUM(E78:H78,J78:K78),\"\")","v":307031},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),D78-F78-J78,\"\")","v":44066127},null,null,368]
[4,{"$f":"ROWS($B$27:B79)","v":53},{"$f":"IF(AND(ValuesEntered,R78>0),IF(AND(ISNUMBER(O78),R78>0),EDATE(C78,1),\"\"),\"\")","v":"2021-08-01"},44066127,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C79)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R78,$D79)*-1,0),ROUND(IPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B79,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I79=0,0,ROUND(IPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26680},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R78,$D79)*-1,0),ROUND(PPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B79,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I79=0,0,ROUND(PPMT(VLOOKUP($C79,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74378},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),SUM(E79:H79,J79:K79),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),D79-F79-J79,\"\")","v":43991749},null,null,367]
[4,{"$f":"ROWS($B$27:B80)","v":54},{"$f":"IF(AND(ValuesEntered,R79>0),IF(AND(ISNUMBER(O79),R79>0),EDATE(C79,1),\"\"),\"\")","v":"2021-09-01"},43991749,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C80)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R79,$D80)*-1,0),ROUND(IPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B80,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I80=0,0,ROUND(IPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26618},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R79,$D80)*-1,0),ROUND(PPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B80,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I80=0,0,ROUND(PPMT(VLOOKUP($C80,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74440},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),SUM(E80:H80,J80:K80),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),D80-F80-J80,\"\")","v":43917309},null,null,366]
[4,{"$f":"ROWS($B$27:B81)","v":55},{"$f":"IF(AND(ValuesEntered,R80>0),IF(AND(ISNUMBER(O80),R80>0),EDATE(C80,1),\"\"),\"\")","v":"2021-10-01"},43917309,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C81)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R80,$D81)*-1,0),ROUND(IPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B81,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I81=0,0,ROUND(IPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26556},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R80,$D81)*-1,0),ROUND(PPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B81,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I81=0,0,ROUND(PPMT(VLOOKUP($C81,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74502},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),SUM(E81:H81,J81:K81),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),D81-F81-J81,\"\")","v":43842807},null,null,365]
[4,{"$f":"ROWS($B$27:B82)","v":56},{"$f":"IF(AND(ValuesEntered,R81>0),IF(AND(ISNUMBER(O81),R81>0),EDATE(C81,1),\"\"),\"\")","v":"2021-11-01"},43842807,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C82)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R81,$D82)*-1,0),ROUND(IPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B82,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I82=0,0,ROUND(IPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26494},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R81,$D82)*-1,0),ROUND(PPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B82,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I82=0,0,ROUND(PPMT(VLOOKUP($C82,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74564},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),SUM(E82:H82,J82:K82),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),D82-F82-J82,\"\")","v":43768243},null,null,364]
[4,{"$f":"ROWS($B$27:B83)","v":57},{"$f":"IF(AND(ValuesEntered,R82>0),IF(AND(ISNUMBER(O82),R82>0),EDATE(C82,1),\"\"),\"\")","v":"2021-12-01"},43768243,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C83)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R82,$D83)*-1,0),ROUND(IPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B83,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I83=0,0,ROUND(IPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26432},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R82,$D83)*-1,0),ROUND(PPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B83,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I83=0,0,ROUND(PPMT(VLOOKUP($C83,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74626},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),SUM(E83:H83,J83:K83),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),D83-F83-J83,\"\")","v":43693617},null,null,363]
[5,{"$f":"ROWS($B$27:B84)","v":58},{"$f":"IF(AND(ValuesEntered,R83>0),IF(AND(ISNUMBER(O83),R83>0),EDATE(C83,1),\"\"),\"\")","v":"2022-01-01"},43693617,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C84)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R83,$D84)*-1,0),ROUND(IPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B84,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I84=0,0,ROUND(IPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26370},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R83,$D84)*-1,0),ROUND(PPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B84,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I84=0,0,ROUND(PPMT(VLOOKUP($C84,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74688},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),SUM(E84:H84,J84:K84),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),D84-F84-J84,\"\")","v":43618929},null,null,362]
[5,{"$f":"ROWS($B$27:B85)","v":59},{"$f":"IF(AND(ValuesEntered,R84>0),IF(AND(ISNUMBER(O84),R84>0),EDATE(C84,1),\"\"),\"\")","v":"2022-02-01"},43618929,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C85)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R84,$D85)*-1,0),ROUND(IPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B85,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I85=0,0,ROUND(IPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26308},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R84,$D85)*-1,0),ROUND(PPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B85,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I85=0,0,ROUND(PPMT(VLOOKUP($C85,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74751},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),SUM(E85:H85,J85:K85),\"\")","v":101059},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),D85-F85-J85,\"\")","v":43544178},null,null,361]
[5,{"$f":"ROWS($B$27:B86)","v":60},{"$f":"IF(AND(ValuesEntered,R85>0),IF(AND(ISNUMBER(O85),R85>0),EDATE(C85,1),\"\"),\"\")","v":"2022-03-01"},43544178,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C86)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R85,$D86)*-1,0),ROUND(IPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B86,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I86=0,0,ROUND(IPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26245},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R85,$D86)*-1,0),ROUND(PPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B86,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I86=0,0,ROUND(PPMT(VLOOKUP($C86,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74813},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),SUM(E86:H86,J86:K86),\"\")","v":101058},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),D86-F86-J86,\"\")","v":43469365},null,null,360]
[5,{"$f":"ROWS($B$27:B87)","v":61},{"$f":"IF(AND(ValuesEntered,R86>0),IF(AND(ISNUMBER(O86),R86>0),EDATE(C86,1),\"\"),\"\")","v":"2022-04-01"},43469365,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C87)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R86,$D87)*-1,0),ROUND(IPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B87,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I87=0,0,ROUND(IPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54794},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R86,$D87)*-1,0),ROUND(PPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B87,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I87=0,0,ROUND(PPMT(VLOOKUP($C87,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":263823},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),SUM(E87:H87,J87:K87),\"\")","v":318617},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),D87-F87-J87,\"\")","v":43205542},null,null,359]
[5,{"$f":"ROWS($B$27:B88)","v":62},{"$f":"IF(AND(ValuesEntered,R87>0),IF(AND(ISNUMBER(O87),R87>0),EDATE(C87,1),\"\"),\"\")","v":"2022-05-01"},43205542,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C88)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R87,$D88)*-1,0),ROUND(IPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B88,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I88=0,0,ROUND(IPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39614},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R87,$D88)*-1,0),ROUND(PPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B88,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I88=0,0,ROUND(PPMT(VLOOKUP($C88,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70000},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),SUM(E88:H88,J88:K88),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),D88-F88-J88,\"\")","v":43135542},null,null,358]
[5,{"$f":"ROWS($B$27:B89)","v":63},{"$f":"IF(AND(ValuesEntered,R88>0),IF(AND(ISNUMBER(O88),R88>0),EDATE(C88,1),\"\"),\"\")","v":"2022-06-01"},43135542,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C89)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R88,$D89)*-1,0),ROUND(IPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B89,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I89=0,0,ROUND(IPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39527},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R88,$D89)*-1,0),ROUND(PPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B89,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I89=0,0,ROUND(PPMT(VLOOKUP($C89,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70088},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),SUM(E89:H89,J89:K89),\"\")","v":109615},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),D89-F89-J89,\"\")","v":43065454},null,null,357]
[5,{"$f":"ROWS($B$27:B90)","v":64},{"$f":"IF(AND(ValuesEntered,R89>0),IF(AND(ISNUMBER(O89),R89>0),EDATE(C89,1),\"\"),\"\")","v":"2022-07-01"},43065454,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C90)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R89,$D90)*-1,0),ROUND(IPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B90,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I90=0,0,ROUND(IPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54289},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R89,$D90)*-1,0),ROUND(PPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B90,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I90=0,0,ROUND(PPMT(VLOOKUP($C90,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":264327},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),SUM(E90:H90,J90:K90),\"\")","v":318616},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),D90-F90-J90,\"\")","v":42801127},null,null,356]
[5,{"$f":"ROWS($B$27:B91)","v":65},{"$f":"IF(AND(ValuesEntered,R90>0),IF(AND(ISNUMBER(O90),R90>0),EDATE(C90,1),\"\"),\"\")","v":"2022-08-01"},42801127,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C91)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R90,$D91)*-1,0),ROUND(IPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B91,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I91=0,0,ROUND(IPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39351},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R90,$D91)*-1,0),ROUND(PPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B91,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I91=0,0,ROUND(PPMT(VLOOKUP($C91,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70263},null,null,{"$f":"IF(ISNUMBER(C91)=FALSE,\"\",IF(AND(D91>$E$15,OR(MONTH(C91)=$E$16,MONTH(C91)=$E$17,MONTH(C91)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),SUM(E91:H91,J91:K91),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),D91-F91-J91,\"\")","v":42730864},null,null,355]
[{"$f":"ABS(YEAR($C$27)-YEAR(C92))","v":5},{"$f":"ROWS($B$27:B92)","v":66},{"$f":"IF(AND(ValuesEntered,R91>0),IF(AND(ISNUMBER(O91),R91>0),EDATE(C91,1),\"\"),\"\")","v":"2022-09-01"},{"$f":"IF(C92=\"\",0,O91)","v":42730864},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C92)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R91,$D92)*-1,0),ROUND(IPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B92,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I92=0,0,ROUND(IPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39263},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R91,$D92)*-1,0),ROUND(PPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B92,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I92=0,0,ROUND(PPMT(VLOOKUP($C92,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70351},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),SUM(E92:H92,J92:K92),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),D92-F92-J92,\"\")","v":42660513},null,null,{"$f":"IF(AND($J92>0,$E$19=\"時間短縮\"),Remain_Month,$R91-1)","v":354}]
[5,{"$f":"ROWS($B$27:B93)","v":67},{"$f":"IF(AND(ValuesEntered,R92>0),IF(AND(ISNUMBER(O92),R92>0),EDATE(C92,1),\"\"),\"\")","v":"2022-10-01"},42660513,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C93)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R92,$D93)*-1,0),ROUND(IPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B93,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I93=0,0,ROUND(IPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39175},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R92,$D93)*-1,0),ROUND(PPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B93,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I93=0,0,ROUND(PPMT(VLOOKUP($C93,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70439},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),SUM(E93:H93,J93:K93),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),D93-F93-J93,\"\")","v":42590074},null,null,353]
[5,{"$f":"ROWS($B$27:B94)","v":68},{"$f":"IF(AND(ValuesEntered,R93>0),IF(AND(ISNUMBER(O93),R93>0),EDATE(C93,1),\"\"),\"\")","v":"2022-11-01"},42590074,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C94)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R93,$D94)*-1,0),ROUND(IPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B94,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I94=0,0,ROUND(IPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39087},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R93,$D94)*-1,0),ROUND(PPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B94,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I94=0,0,ROUND(PPMT(VLOOKUP($C94,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70527},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),SUM(E94:H94,J94:K94),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),D94-F94-J94,\"\")","v":42519547},null,null,352]
[5,{"$f":"ROWS($B$27:B95)","v":69},{"$f":"IF(AND(ValuesEntered,R94>0),IF(AND(ISNUMBER(O94),R94>0),EDATE(C94,1),\"\"),\"\")","v":"2022-12-01"},42519547,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C95)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R94,$D95)*-1,0),ROUND(IPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B95,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I95=0,0,ROUND(IPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38999},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R94,$D95)*-1,0),ROUND(PPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B95,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I95=0,0,ROUND(PPMT(VLOOKUP($C95,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70615},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),SUM(E95:H95,J95:K95),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),D95-F95-J95,\"\")","v":42448932},null,null,351]
[6,{"$f":"ROWS($B$27:B96)","v":70},{"$f":"IF(AND(ValuesEntered,R95>0),IF(AND(ISNUMBER(O95),R95>0),EDATE(C95,1),\"\"),\"\")","v":"2023-01-01"},42448932,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C96)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R95,$D96)*-1,0),ROUND(IPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B96,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I96=0,0,ROUND(IPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38911},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R95,$D96)*-1,0),ROUND(PPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B96,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I96=0,0,ROUND(PPMT(VLOOKUP($C96,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70703},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),SUM(E96:H96,J96:K96),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),D96-F96-J96,\"\")","v":42378229},null,null,350]
[6,{"$f":"ROWS($B$27:B97)","v":71},{"$f":"IF(AND(ValuesEntered,R96>0),IF(AND(ISNUMBER(O96),R96>0),EDATE(C96,1),\"\"),\"\")","v":"2023-02-01"},42378229,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C97)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R96,$D97)*-1,0),ROUND(IPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B97,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I97=0,0,ROUND(IPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38823},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R96,$D97)*-1,0),ROUND(PPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B97,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I97=0,0,ROUND(PPMT(VLOOKUP($C97,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70791},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),SUM(E97:H97,J97:K97),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),D97-F97-J97,\"\")","v":42307438},null,null,349]
[6,{"$f":"ROWS($B$27:B98)","v":72},{"$f":"IF(AND(ValuesEntered,R97>0),IF(AND(ISNUMBER(O97),R97>0),EDATE(C97,1),\"\"),\"\")","v":"2023-03-01"},42307438,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C98)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R97,$D98)*-1,0),ROUND(IPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B98,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I98=0,0,ROUND(IPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38734},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R97,$D98)*-1,0),ROUND(PPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B98,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I98=0,0,ROUND(PPMT(VLOOKUP($C98,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":70880},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),SUM(E98:H98,J98:K98),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),D98-F98-J98,\"\")","v":42236558},null,null,348]
[6,{"$f":"ROWS($B$27:B99)","v":73},{"$f":"IF(AND(ValuesEntered,R98>0),IF(AND(ISNUMBER(O98),R98>0),EDATE(C98,1),\"\"),\"\")","v":"2023-04-01"},42236558,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C99)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R98,$D99)*-1,0),ROUND(IPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B99,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I99=0,0,ROUND(IPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53253},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R98,$D99)*-1,0),ROUND(PPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B99,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I99=0,0,ROUND(PPMT(VLOOKUP($C99,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":265364},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),SUM(E99:H99,J99:K99),\"\")","v":318617},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),D99-F99-J99,\"\")","v":41971194},null,null,347]
[6,{"$f":"ROWS($B$27:B100)","v":74},{"$f":"IF(AND(ValuesEntered,R99>0),IF(AND(ISNUMBER(O99),R99>0),EDATE(C99,1),\"\"),\"\")","v":"2023-05-01"},41971194,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C100)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R99,$D100)*-1,0),ROUND(IPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B100,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I100=0,0,ROUND(IPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38557},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R99,$D100)*-1,0),ROUND(PPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B100,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I100=0,0,ROUND(PPMT(VLOOKUP($C100,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71057},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),SUM(E100:H100,J100:K100),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),D100-F100-J100,\"\")","v":41900137},null,null,346]
[6,{"$f":"ROWS($B$27:B101)","v":75},{"$f":"IF(AND(ValuesEntered,R100>0),IF(AND(ISNUMBER(O100),R100>0),EDATE(C100,1),\"\"),\"\")","v":"2023-06-01"},41900137,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C101)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R100,$D101)*-1,0),ROUND(IPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B101,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I101=0,0,ROUND(IPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38468},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R100,$D101)*-1,0),ROUND(PPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B101,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I101=0,0,ROUND(PPMT(VLOOKUP($C101,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71146},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),SUM(E101:H101,J101:K101),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),D101-F101-J101,\"\")","v":41828991},null,null,345]
[6,{"$f":"ROWS($B$27:B102)","v":76},{"$f":"IF(AND(ValuesEntered,R101>0),IF(AND(ISNUMBER(O101),R101>0),EDATE(C101,1),\"\"),\"\")","v":"2023-07-01"},41828991,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C102)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R101,$D102)*-1,0),ROUND(IPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B102,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I102=0,0,ROUND(IPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":52744},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R101,$D102)*-1,0),ROUND(PPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B102,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I102=0,0,ROUND(PPMT(VLOOKUP($C102,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":265873},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),SUM(E102:H102,J102:K102),\"\")","v":318617},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),D102-F102-J102,\"\")","v":41563118},null,null,344]
[6,{"$f":"ROWS($B$27:B103)","v":77},{"$f":"IF(AND(ValuesEntered,R102>0),IF(AND(ISNUMBER(O102),R102>0),EDATE(C102,1),\"\"),\"\")","v":"2023-08-01"},41563118,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C103)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R102,$D103)*-1,0),ROUND(IPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B103,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I103=0,0,ROUND(IPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38290},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R102,$D103)*-1,0),ROUND(PPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B103,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I103=0,0,ROUND(PPMT(VLOOKUP($C103,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71324},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),SUM(E103:H103,J103:K103),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),D103-F103-J103,\"\")","v":41491794},null,null,343]
[6,{"$f":"ROWS($B$27:B104)","v":78},{"$f":"IF(AND(ValuesEntered,R103>0),IF(AND(ISNUMBER(O103),R103>0),EDATE(C103,1),\"\"),\"\")","v":"2023-09-01"},41491794,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C104)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R103,$D104)*-1,0),ROUND(IPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B104,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I104=0,0,ROUND(IPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38201},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R103,$D104)*-1,0),ROUND(PPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B104,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I104=0,0,ROUND(PPMT(VLOOKUP($C104,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71413},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),SUM(E104:H104,J104:K104),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),D104-F104-J104,\"\")","v":41420381},null,null,342]
[6,{"$f":"ROWS($B$27:B105)","v":79},{"$f":"IF(AND(ValuesEntered,R104>0),IF(AND(ISNUMBER(O104),R104>0),EDATE(C104,1),\"\"),\"\")","v":"2023-10-01"},41420381,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C105)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R104,$D105)*-1,0),ROUND(IPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B105,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I105=0,0,ROUND(IPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38112},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R104,$D105)*-1,0),ROUND(PPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B105,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I105=0,0,ROUND(PPMT(VLOOKUP($C105,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71502},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),SUM(E105:H105,J105:K105),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),D105-F105-J105,\"\")","v":41348879},null,null,341]
[6,{"$f":"ROWS($B$27:B106)","v":80},{"$f":"IF(AND(ValuesEntered,R105>0),IF(AND(ISNUMBER(O105),R105>0),EDATE(C105,1),\"\"),\"\")","v":"2023-11-01"},41348879,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C106)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R105,$D106)*-1,0),ROUND(IPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B106,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I106=0,0,ROUND(IPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38022},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R105,$D106)*-1,0),ROUND(PPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B106,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I106=0,0,ROUND(PPMT(VLOOKUP($C106,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71592},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),SUM(E106:H106,J106:K106),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),D106-F106-J106,\"\")","v":41277287},null,null,340]
[6,{"$f":"ROWS($B$27:B107)","v":81},{"$f":"IF(AND(ValuesEntered,R106>0),IF(AND(ISNUMBER(O106),R106>0),EDATE(C106,1),\"\"),\"\")","v":"2023-12-01"},41277287,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C107)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R106,$D107)*-1,0),ROUND(IPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B107,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I107=0,0,ROUND(IPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37933},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R106,$D107)*-1,0),ROUND(PPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B107,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I107=0,0,ROUND(PPMT(VLOOKUP($C107,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71681},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),SUM(E107:H107,J107:K107),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),D107-F107-J107,\"\")","v":41205606},null,null,339]
[7,{"$f":"ROWS($B$27:B108)","v":82},{"$f":"IF(AND(ValuesEntered,R107>0),IF(AND(ISNUMBER(O107),R107>0),EDATE(C107,1),\"\"),\"\")","v":"2024-01-01"},41205606,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C108)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R107,$D108)*-1,0),ROUND(IPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B108,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I108=0,0,ROUND(IPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37843},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R107,$D108)*-1,0),ROUND(PPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B108,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I108=0,0,ROUND(PPMT(VLOOKUP($C108,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71771},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),SUM(E108:H108,J108:K108),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),D108-F108-J108,\"\")","v":41133835},null,null,338]
[7,{"$f":"ROWS($B$27:B109)","v":83},{"$f":"IF(AND(ValuesEntered,R108>0),IF(AND(ISNUMBER(O108),R108>0),EDATE(C108,1),\"\"),\"\")","v":"2024-02-01"},41133835,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C109)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R108,$D109)*-1,0),ROUND(IPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B109,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I109=0,0,ROUND(IPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37753},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R108,$D109)*-1,0),ROUND(PPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B109,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I109=0,0,ROUND(PPMT(VLOOKUP($C109,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71861},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),SUM(E109:H109,J109:K109),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),D109-F109-J109,\"\")","v":41061974},null,null,337]
[7,{"$f":"ROWS($B$27:B110)","v":84},{"$f":"IF(AND(ValuesEntered,R109>0),IF(AND(ISNUMBER(O109),R109>0),EDATE(C109,1),\"\"),\"\")","v":"2024-03-01"},41061974,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C110)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R109,$D110)*-1,0),ROUND(IPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B110,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I110=0,0,ROUND(IPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37664},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R109,$D110)*-1,0),ROUND(PPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B110,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I110=0,0,ROUND(PPMT(VLOOKUP($C110,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":71951},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),SUM(E110:H110,J110:K110),\"\")","v":109615},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),D110-F110-J110,\"\")","v":40990023},null,null,336]
[7,{"$f":"ROWS($B$27:B111)","v":85},{"$f":"IF(AND(ValuesEntered,R110>0),IF(AND(ISNUMBER(O110),R110>0),EDATE(C110,1),\"\"),\"\")","v":"2024-04-01"},40990023,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C111)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R110,$D111)*-1,0),ROUND(IPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B111,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I111=0,0,ROUND(IPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51695},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R110,$D111)*-1,0),ROUND(PPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B111,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I111=0,0,ROUND(PPMT(VLOOKUP($C111,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":266921},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),SUM(E111:H111,J111:K111),\"\")","v":318616},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),D111-F111-J111,\"\")","v":40723102},null,null,335]
[7,{"$f":"ROWS($B$27:B112)","v":86},{"$f":"IF(AND(ValuesEntered,R111>0),IF(AND(ISNUMBER(O111),R111>0),EDATE(C111,1),\"\"),\"\")","v":"2024-05-01"},40723102,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C112)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R111,$D112)*-1,0),ROUND(IPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B112,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I112=0,0,ROUND(IPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37484},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R111,$D112)*-1,0),ROUND(PPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B112,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I112=0,0,ROUND(PPMT(VLOOKUP($C112,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72130},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),SUM(E112:H112,J112:K112),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),D112-F112-J112,\"\")","v":40650972},null,null,334]
[7,{"$f":"ROWS($B$27:B113)","v":87},{"$f":"IF(AND(ValuesEntered,R112>0),IF(AND(ISNUMBER(O112),R112>0),EDATE(C112,1),\"\"),\"\")","v":"2024-06-01"},40650972,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C113)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R112,$D113)*-1,0),ROUND(IPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B113,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I113=0,0,ROUND(IPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37393},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R112,$D113)*-1,0),ROUND(PPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B113,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I113=0,0,ROUND(PPMT(VLOOKUP($C113,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72221},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),SUM(E113:H113,J113:K113),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),D113-F113-J113,\"\")","v":40578751},null,null,333]
[7,{"$f":"ROWS($B$27:B114)","v":88},{"$f":"IF(AND(ValuesEntered,R113>0),IF(AND(ISNUMBER(O113),R113>0),EDATE(C113,1),\"\"),\"\")","v":"2024-07-01"},40578751,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C114)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R113,$D114)*-1,0),ROUND(IPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B114,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I114=0,0,ROUND(IPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51181},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R113,$D114)*-1,0),ROUND(PPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B114,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I114=0,0,ROUND(PPMT(VLOOKUP($C114,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":267436},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),SUM(E114:H114,J114:K114),\"\")","v":318617},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),D114-F114-J114,\"\")","v":40311315},null,null,332]
[7,{"$f":"ROWS($B$27:B115)","v":89},{"$f":"IF(AND(ValuesEntered,R114>0),IF(AND(ISNUMBER(O114),R114>0),EDATE(C114,1),\"\"),\"\")","v":"2024-08-01"},40311315,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C115)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R114,$D115)*-1,0),ROUND(IPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B115,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I115=0,0,ROUND(IPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37213},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R114,$D115)*-1,0),ROUND(PPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B115,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I115=0,0,ROUND(PPMT(VLOOKUP($C115,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72401},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),SUM(E115:H115,J115:K115),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),D115-F115-J115,\"\")","v":40238914},null,null,331]
[7,{"$f":"ROWS($B$27:B116)","v":90},{"$f":"IF(AND(ValuesEntered,R115>0),IF(AND(ISNUMBER(O115),R115>0),EDATE(C115,1),\"\"),\"\")","v":"2024-09-01"},40238914,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C116)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R115,$D116)*-1,0),ROUND(IPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B116,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I116=0,0,ROUND(IPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37122},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R115,$D116)*-1,0),ROUND(PPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B116,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I116=0,0,ROUND(PPMT(VLOOKUP($C116,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72492},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),SUM(E116:H116,J116:K116),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),D116-F116-J116,\"\")","v":40166422},null,null,330]
[7,{"$f":"ROWS($B$27:B117)","v":91},{"$f":"IF(AND(ValuesEntered,R116>0),IF(AND(ISNUMBER(O116),R116>0),EDATE(C116,1),\"\"),\"\")","v":"2024-10-01"},40166422,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C117)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R116,$D117)*-1,0),ROUND(IPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B117,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I117=0,0,ROUND(IPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37032},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R116,$D117)*-1,0),ROUND(PPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B117,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I117=0,0,ROUND(PPMT(VLOOKUP($C117,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72582},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),SUM(E117:H117,J117:K117),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),D117-F117-J117,\"\")","v":40093840},null,null,329]
[7,{"$f":"ROWS($B$27:B118)","v":92},{"$f":"IF(AND(ValuesEntered,R117>0),IF(AND(ISNUMBER(O117),R117>0),EDATE(C117,1),\"\"),\"\")","v":"2024-11-01"},40093840,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C118)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R117,$D118)*-1,0),ROUND(IPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B118,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I118=0,0,ROUND(IPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36941},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R117,$D118)*-1,0),ROUND(PPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B118,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I118=0,0,ROUND(PPMT(VLOOKUP($C118,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72673},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),SUM(E118:H118,J118:K118),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),D118-F118-J118,\"\")","v":40021167},null,null,328]
[7,{"$f":"ROWS($B$27:B119)","v":93},{"$f":"IF(AND(ValuesEntered,R118>0),IF(AND(ISNUMBER(O118),R118>0),EDATE(C118,1),\"\"),\"\")","v":"2024-12-01"},40021167,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C119)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R118,$D119)*-1,0),ROUND(IPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B119,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I119=0,0,ROUND(IPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36850},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R118,$D119)*-1,0),ROUND(PPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B119,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I119=0,0,ROUND(PPMT(VLOOKUP($C119,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72764},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),SUM(E119:H119,J119:K119),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),D119-F119-J119,\"\")","v":39948403},null,null,327]
[8,{"$f":"ROWS($B$27:B120)","v":94},{"$f":"IF(AND(ValuesEntered,R119>0),IF(AND(ISNUMBER(O119),R119>0),EDATE(C119,1),\"\"),\"\")","v":"2025-01-01"},39948403,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C120)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R119,$D120)*-1,0),ROUND(IPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B120,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I120=0,0,ROUND(IPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36759},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R119,$D120)*-1,0),ROUND(PPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B120,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I120=0,0,ROUND(PPMT(VLOOKUP($C120,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72855},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),SUM(E120:H120,J120:K120),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),D120-F120-J120,\"\")","v":39875548},null,null,326]
[8,{"$f":"ROWS($B$27:B121)","v":95},{"$f":"IF(AND(ValuesEntered,R120>0),IF(AND(ISNUMBER(O120),R120>0),EDATE(C120,1),\"\"),\"\")","v":"2025-02-01"},39875548,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C121)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R120,$D121)*-1,0),ROUND(IPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B121,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I121=0,0,ROUND(IPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36668},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R120,$D121)*-1,0),ROUND(PPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B121,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I121=0,0,ROUND(PPMT(VLOOKUP($C121,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72946},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),SUM(E121:H121,J121:K121),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),D121-F121-J121,\"\")","v":39802602},null,null,325]
[8,{"$f":"ROWS($B$27:B122)","v":96},{"$f":"IF(AND(ValuesEntered,R121>0),IF(AND(ISNUMBER(O121),R121>0),EDATE(C121,1),\"\"),\"\")","v":"2025-03-01"},39802602,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C122)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R121,$D122)*-1,0),ROUND(IPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B122,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I122=0,0,ROUND(IPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36577},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R121,$D122)*-1,0),ROUND(PPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B122,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I122=0,0,ROUND(PPMT(VLOOKUP($C122,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73037},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),SUM(E122:H122,J122:K122),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),D122-F122-J122,\"\")","v":39729565},null,null,324]
[8,{"$f":"ROWS($B$27:B123)","v":97},{"$f":"IF(AND(ValuesEntered,R122>0),IF(AND(ISNUMBER(O122),R122>0),EDATE(C122,1),\"\"),\"\")","v":"2025-04-01"},39729565,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C123)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R122,$D123)*-1,0),ROUND(IPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B123,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I123=0,0,ROUND(IPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50120},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R122,$D123)*-1,0),ROUND(PPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B123,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I123=0,0,ROUND(PPMT(VLOOKUP($C123,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":268498},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),SUM(E123:H123,J123:K123),\"\")","v":318618},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),D123-F123-J123,\"\")","v":39461067},null,null,323]
[8,{"$f":"ROWS($B$27:B124)","v":98},{"$f":"IF(AND(ValuesEntered,R123>0),IF(AND(ISNUMBER(O123),R123>0),EDATE(C123,1),\"\"),\"\")","v":"2025-05-01"},39461067,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C124)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R123,$D124)*-1,0),ROUND(IPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B124,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I124=0,0,ROUND(IPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36394},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R123,$D124)*-1,0),ROUND(PPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B124,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I124=0,0,ROUND(PPMT(VLOOKUP($C124,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73220},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),SUM(E124:H124,J124:K124),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),D124-F124-J124,\"\")","v":39387847},null,null,322]
[8,{"$f":"ROWS($B$27:B125)","v":99},{"$f":"IF(AND(ValuesEntered,R124>0),IF(AND(ISNUMBER(O124),R124>0),EDATE(C124,1),\"\"),\"\")","v":"2025-06-01"},39387847,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C125)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R124,$D125)*-1,0),ROUND(IPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B125,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I125=0,0,ROUND(IPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36303},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R124,$D125)*-1,0),ROUND(PPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B125,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I125=0,0,ROUND(PPMT(VLOOKUP($C125,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73311},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),SUM(E125:H125,J125:K125),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),D125-F125-J125,\"\")","v":39314536},null,null,321]
[8,{"$f":"ROWS($B$27:B126)","v":100},{"$f":"IF(AND(ValuesEntered,R125>0),IF(AND(ISNUMBER(O125),R125>0),EDATE(C125,1),\"\"),\"\")","v":"2025-07-01"},39314536,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C126)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R125,$D126)*-1,0),ROUND(IPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B126,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I126=0,0,ROUND(IPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49601},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R125,$D126)*-1,0),ROUND(PPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B126,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I126=0,0,ROUND(PPMT(VLOOKUP($C126,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":269016},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),SUM(E126:H126,J126:K126),\"\")","v":318617},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),D126-F126-J126,\"\")","v":39045520},null,null,320]
[8,{"$f":"ROWS($B$27:B127)","v":101},{"$f":"IF(AND(ValuesEntered,R126>0),IF(AND(ISNUMBER(O126),R126>0),EDATE(C126,1),\"\"),\"\")","v":"2025-08-01"},39045520,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C127)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R126,$D127)*-1,0),ROUND(IPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B127,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I127=0,0,ROUND(IPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36119},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R126,$D127)*-1,0),ROUND(PPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B127,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I127=0,0,ROUND(PPMT(VLOOKUP($C127,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73495},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),SUM(E127:H127,J127:K127),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),D127-F127-J127,\"\")","v":38972025},null,null,319]
[8,{"$f":"ROWS($B$27:B128)","v":102},{"$f":"IF(AND(ValuesEntered,R127>0),IF(AND(ISNUMBER(O127),R127>0),EDATE(C127,1),\"\"),\"\")","v":"2025-09-01"},38972025,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C128)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R127,$D128)*-1,0),ROUND(IPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B128,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I128=0,0,ROUND(IPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36027},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R127,$D128)*-1,0),ROUND(PPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B128,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I128=0,0,ROUND(PPMT(VLOOKUP($C128,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73587},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),SUM(E128:H128,J128:K128),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),D128-F128-J128,\"\")","v":38898438},null,null,318]
[8,{"$f":"ROWS($B$27:B129)","v":103},{"$f":"IF(AND(ValuesEntered,R128>0),IF(AND(ISNUMBER(O128),R128>0),EDATE(C128,1),\"\"),\"\")","v":"2025-10-01"},38898438,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C129)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R128,$D129)*-1,0),ROUND(IPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B129,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I129=0,0,ROUND(IPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35935},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R128,$D129)*-1,0),ROUND(PPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B129,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I129=0,0,ROUND(PPMT(VLOOKUP($C129,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73679},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),SUM(E129:H129,J129:K129),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),D129-F129-J129,\"\")","v":38824759},null,null,317]
[8,{"$f":"ROWS($B$27:B130)","v":104},{"$f":"IF(AND(ValuesEntered,R129>0),IF(AND(ISNUMBER(O129),R129>0),EDATE(C129,1),\"\"),\"\")","v":"2025-11-01"},38824759,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C130)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R129,$D130)*-1,0),ROUND(IPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B130,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I130=0,0,ROUND(IPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35843},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R129,$D130)*-1,0),ROUND(PPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B130,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I130=0,0,ROUND(PPMT(VLOOKUP($C130,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73771},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),SUM(E130:H130,J130:K130),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),D130-F130-J130,\"\")","v":38750988},null,null,316]
[8,{"$f":"ROWS($B$27:B131)","v":105},{"$f":"IF(AND(ValuesEntered,R130>0),IF(AND(ISNUMBER(O130),R130>0),EDATE(C130,1),\"\"),\"\")","v":"2025-12-01"},38750988,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C131)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R130,$D131)*-1,0),ROUND(IPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B131,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I131=0,0,ROUND(IPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35751},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R130,$D131)*-1,0),ROUND(PPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B131,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I131=0,0,ROUND(PPMT(VLOOKUP($C131,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73863},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),SUM(E131:H131,J131:K131),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),D131-F131-J131,\"\")","v":38677125},null,null,315]
[9,{"$f":"ROWS($B$27:B132)","v":106},{"$f":"IF(AND(ValuesEntered,R131>0),IF(AND(ISNUMBER(O131),R131>0),EDATE(C131,1),\"\"),\"\")","v":"2026-01-01"},38677125,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C132)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R131,$D132)*-1,0),ROUND(IPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B132,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I132=0,0,ROUND(IPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35659},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R131,$D132)*-1,0),ROUND(PPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B132,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I132=0,0,ROUND(PPMT(VLOOKUP($C132,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73955},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),SUM(E132:H132,J132:K132),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),D132-F132-J132,\"\")","v":38603170},null,null,314]
[9,{"$f":"ROWS($B$27:B133)","v":107},{"$f":"IF(AND(ValuesEntered,R132>0),IF(AND(ISNUMBER(O132),R132>0),EDATE(C132,1),\"\"),\"\")","v":"2026-02-01"},38603170,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C133)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R132,$D133)*-1,0),ROUND(IPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B133,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I133=0,0,ROUND(IPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35566},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R132,$D133)*-1,0),ROUND(PPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B133,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I133=0,0,ROUND(PPMT(VLOOKUP($C133,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74048},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),SUM(E133:H133,J133:K133),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),D133-F133-J133,\"\")","v":38529122},null,null,313]
[9,{"$f":"ROWS($B$27:B134)","v":108},{"$f":"IF(AND(ValuesEntered,R133>0),IF(AND(ISNUMBER(O133),R133>0),EDATE(C133,1),\"\"),\"\")","v":"2026-03-01"},38529122,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C134)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R133,$D134)*-1,0),ROUND(IPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B134,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I134=0,0,ROUND(IPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35474},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R133,$D134)*-1,0),ROUND(PPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B134,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I134=0,0,ROUND(PPMT(VLOOKUP($C134,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74140},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),SUM(E134:H134,J134:K134),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),D134-F134-J134,\"\")","v":38454982},null,null,312]
[9,{"$f":"ROWS($B$27:B135)","v":109},{"$f":"IF(AND(ValuesEntered,R134>0),IF(AND(ISNUMBER(O134),R134>0),EDATE(C134,1),\"\"),\"\")","v":"2026-04-01"},38454982,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C135)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R134,$D135)*-1,0),ROUND(IPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B135,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I135=0,0,ROUND(IPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48526},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R134,$D135)*-1,0),ROUND(PPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B135,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I135=0,0,ROUND(PPMT(VLOOKUP($C135,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":270090},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),SUM(E135:H135,J135:K135),\"\")","v":318616},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),D135-F135-J135,\"\")","v":38184892},null,null,311]
[9,{"$f":"ROWS($B$27:B136)","v":110},{"$f":"IF(AND(ValuesEntered,R135>0),IF(AND(ISNUMBER(O135),R135>0),EDATE(C135,1),\"\"),\"\")","v":"2026-05-01"},38184892,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C136)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R135,$D136)*-1,0),ROUND(IPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B136,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I136=0,0,ROUND(IPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35288},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R135,$D136)*-1,0),ROUND(PPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B136,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I136=0,0,ROUND(PPMT(VLOOKUP($C136,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74326},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),SUM(E136:H136,J136:K136),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),D136-F136-J136,\"\")","v":38110566},null,null,310]
[9,{"$f":"ROWS($B$27:B137)","v":111},{"$f":"IF(AND(ValuesEntered,R136>0),IF(AND(ISNUMBER(O136),R136>0),EDATE(C136,1),\"\"),\"\")","v":"2026-06-01"},38110566,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C137)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R136,$D137)*-1,0),ROUND(IPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B137,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I137=0,0,ROUND(IPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35195},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R136,$D137)*-1,0),ROUND(PPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B137,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I137=0,0,ROUND(PPMT(VLOOKUP($C137,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74419},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),SUM(E137:H137,J137:K137),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),D137-F137-J137,\"\")","v":38036147},null,null,309]
[9,{"$f":"ROWS($B$27:B138)","v":112},{"$f":"IF(AND(ValuesEntered,R137>0),IF(AND(ISNUMBER(O137),R137>0),EDATE(C137,1),\"\"),\"\")","v":"2026-07-01"},38036147,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C138)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R137,$D138)*-1,0),ROUND(IPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B138,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I138=0,0,ROUND(IPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48002},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R137,$D138)*-1,0),ROUND(PPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B138,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I138=0,0,ROUND(PPMT(VLOOKUP($C138,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":270614},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),SUM(E138:H138,J138:K138),\"\")","v":318616},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),D138-F138-J138,\"\")","v":37765533},null,null,308]
[9,{"$f":"ROWS($B$27:B139)","v":113},{"$f":"IF(AND(ValuesEntered,R138>0),IF(AND(ISNUMBER(O138),R138>0),EDATE(C138,1),\"\"),\"\")","v":"2026-08-01"},37765533,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C139)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R138,$D139)*-1,0),ROUND(IPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B139,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I139=0,0,ROUND(IPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35009},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R138,$D139)*-1,0),ROUND(PPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B139,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I139=0,0,ROUND(PPMT(VLOOKUP($C139,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74605},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),SUM(E139:H139,J139:K139),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),D139-F139-J139,\"\")","v":37690928},null,null,307]
[9,{"$f":"ROWS($B$27:B140)","v":114},{"$f":"IF(AND(ValuesEntered,R139>0),IF(AND(ISNUMBER(O139),R139>0),EDATE(C139,1),\"\"),\"\")","v":"2026-09-01"},37690928,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C140)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R139,$D140)*-1,0),ROUND(IPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B140,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I140=0,0,ROUND(IPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34916},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R139,$D140)*-1,0),ROUND(PPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B140,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I140=0,0,ROUND(PPMT(VLOOKUP($C140,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74698},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),SUM(E140:H140,J140:K140),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),D140-F140-J140,\"\")","v":37616230},null,null,306]
[9,{"$f":"ROWS($B$27:B141)","v":115},{"$f":"IF(AND(ValuesEntered,R140>0),IF(AND(ISNUMBER(O140),R140>0),EDATE(C140,1),\"\"),\"\")","v":"2026-10-01"},37616230,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C141)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R140,$D141)*-1,0),ROUND(IPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B141,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I141=0,0,ROUND(IPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34823},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R140,$D141)*-1,0),ROUND(PPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B141,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I141=0,0,ROUND(PPMT(VLOOKUP($C141,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74791},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),SUM(E141:H141,J141:K141),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),D141-F141-J141,\"\")","v":37541439},null,null,305]
[9,{"$f":"ROWS($B$27:B142)","v":116},{"$f":"IF(AND(ValuesEntered,R141>0),IF(AND(ISNUMBER(O141),R141>0),EDATE(C141,1),\"\"),\"\")","v":"2026-11-01"},37541439,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C142)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R141,$D142)*-1,0),ROUND(IPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B142,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I142=0,0,ROUND(IPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34729},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R141,$D142)*-1,0),ROUND(PPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B142,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I142=0,0,ROUND(PPMT(VLOOKUP($C142,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74885},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),SUM(E142:H142,J142:K142),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),D142-F142-J142,\"\")","v":37466554},null,null,304]
[9,{"$f":"ROWS($B$27:B143)","v":117},{"$f":"IF(AND(ValuesEntered,R142>0),IF(AND(ISNUMBER(O142),R142>0),EDATE(C142,1),\"\"),\"\")","v":"2026-12-01"},37466554,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C143)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R142,$D143)*-1,0),ROUND(IPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B143,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I143=0,0,ROUND(IPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34635},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R142,$D143)*-1,0),ROUND(PPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B143,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I143=0,0,ROUND(PPMT(VLOOKUP($C143,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74979},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),SUM(E143:H143,J143:K143),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),D143-F143-J143,\"\")","v":37391575},null,null,303]
[10,{"$f":"ROWS($B$27:B144)","v":118},{"$f":"IF(AND(ValuesEntered,R143>0),IF(AND(ISNUMBER(O143),R143>0),EDATE(C143,1),\"\"),\"\")","v":"2027-01-01"},37391575,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C144)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R143,$D144)*-1,0),ROUND(IPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B144,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I144=0,0,ROUND(IPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34542},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R143,$D144)*-1,0),ROUND(PPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B144,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I144=0,0,ROUND(PPMT(VLOOKUP($C144,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75072},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),SUM(E144:H144,J144:K144),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),D144-F144-J144,\"\")","v":37316503},null,null,302]
[10,{"$f":"ROWS($B$27:B145)","v":119},{"$f":"IF(AND(ValuesEntered,R144>0),IF(AND(ISNUMBER(O144),R144>0),EDATE(C144,1),\"\"),\"\")","v":"2027-02-01"},37316503,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C145)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R144,$D145)*-1,0),ROUND(IPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B145,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I145=0,0,ROUND(IPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34448},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R144,$D145)*-1,0),ROUND(PPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B145,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I145=0,0,ROUND(PPMT(VLOOKUP($C145,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75166},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),SUM(E145:H145,J145:K145),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),D145-F145-J145,\"\")","v":37241337},null,null,301]
[10,{"$f":"ROWS($B$27:B146)","v":120},{"$f":"IF(AND(ValuesEntered,R145>0),IF(AND(ISNUMBER(O145),R145>0),EDATE(C145,1),\"\"),\"\")","v":"2027-03-01"},37241337,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C146)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R145,$D146)*-1,0),ROUND(IPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B146,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I146=0,0,ROUND(IPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34354},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R145,$D146)*-1,0),ROUND(PPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B146,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I146=0,0,ROUND(PPMT(VLOOKUP($C146,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75260},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),SUM(E146:H146,J146:K146),\"\")","v":109614},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),D146-F146-J146,\"\")","v":37166077},null,null,300]
[10,{"$f":"ROWS($B$27:B147)","v":121},{"$f":"IF(AND(ValuesEntered,R146>0),IF(AND(ISNUMBER(O146),R146>0),EDATE(C146,1),\"\"),\"\")","v":"2027-04-01"},37166077,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C147)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R146,$D147)*-1,0),ROUND(IPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B147,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I147=0,0,ROUND(IPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":63574},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R146,$D147)*-1,0),ROUND(PPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B147,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I147=0,0,ROUND(PPMT(VLOOKUP($C147,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":267078},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),SUM(E147:H147,J147:K147),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),D147-F147-J147,\"\")","v":36898999},null,null,299]
[10,{"$f":"ROWS($B$27:B148)","v":122},{"$f":"IF(AND(ValuesEntered,R147>0),IF(AND(ISNUMBER(O147),R147>0),EDATE(C147,1),\"\"),\"\")","v":"2027-05-01"},36898999,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C148)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R147,$D148)*-1,0),ROUND(IPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B148,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I148=0,0,ROUND(IPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46512},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R147,$D148)*-1,0),ROUND(PPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B148,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I148=0,0,ROUND(PPMT(VLOOKUP($C148,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72080},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),SUM(E148:H148,J148:K148),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),D148-F148-J148,\"\")","v":36826919},null,null,298]
[10,{"$f":"ROWS($B$27:B149)","v":123},{"$f":"IF(AND(ValuesEntered,R148>0),IF(AND(ISNUMBER(O148),R148>0),EDATE(C148,1),\"\"),\"\")","v":"2027-06-01"},36826919,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C149)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R148,$D149)*-1,0),ROUND(IPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B149,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I149=0,0,ROUND(IPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46392},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R148,$D149)*-1,0),ROUND(PPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B149,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I149=0,0,ROUND(PPMT(VLOOKUP($C149,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72200},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),SUM(E149:H149,J149:K149),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),D149-F149-J149,\"\")","v":36754719},null,null,297]
[10,{"$f":"ROWS($B$27:B150)","v":124},{"$f":"IF(AND(ValuesEntered,R149>0),IF(AND(ISNUMBER(O149),R149>0),EDATE(C149,1),\"\"),\"\")","v":"2027-07-01"},36754719,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C150)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R149,$D150)*-1,0),ROUND(IPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B150,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I150=0,0,ROUND(IPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":62889},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R149,$D150)*-1,0),ROUND(PPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B150,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I150=0,0,ROUND(PPMT(VLOOKUP($C150,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":267763},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),SUM(E150:H150,J150:K150),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),D150-F150-J150,\"\")","v":36486956},null,null,296]
[10,{"$f":"ROWS($B$27:B151)","v":125},{"$f":"IF(AND(ValuesEntered,R150>0),IF(AND(ISNUMBER(O150),R150>0),EDATE(C150,1),\"\"),\"\")","v":"2027-08-01"},36486956,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C151)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R150,$D151)*-1,0),ROUND(IPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B151,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I151=0,0,ROUND(IPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46151},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R150,$D151)*-1,0),ROUND(PPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B151,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I151=0,0,ROUND(PPMT(VLOOKUP($C151,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72441},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),SUM(E151:H151,J151:K151),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),D151-F151-J151,\"\")","v":36414515},null,null,295]
[10,{"$f":"ROWS($B$27:B152)","v":126},{"$f":"IF(AND(ValuesEntered,R151>0),IF(AND(ISNUMBER(O151),R151>0),EDATE(C151,1),\"\"),\"\")","v":"2027-09-01"},36414515,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C152)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R151,$D152)*-1,0),ROUND(IPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B152,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I152=0,0,ROUND(IPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46031},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R151,$D152)*-1,0),ROUND(PPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B152,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I152=0,0,ROUND(PPMT(VLOOKUP($C152,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72561},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),SUM(E152:H152,J152:K152),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),D152-F152-J152,\"\")","v":36341954},null,null,294]
[10,{"$f":"ROWS($B$27:B153)","v":127},{"$f":"IF(AND(ValuesEntered,R152>0),IF(AND(ISNUMBER(O152),R152>0),EDATE(C152,1),\"\"),\"\")","v":"2027-10-01"},36341954,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C153)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R152,$D153)*-1,0),ROUND(IPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B153,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I153=0,0,ROUND(IPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45910},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R152,$D153)*-1,0),ROUND(PPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B153,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I153=0,0,ROUND(PPMT(VLOOKUP($C153,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72682},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),SUM(E153:H153,J153:K153),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),D153-F153-J153,\"\")","v":36269272},null,null,293]
[10,{"$f":"ROWS($B$27:B154)","v":128},{"$f":"IF(AND(ValuesEntered,R153>0),IF(AND(ISNUMBER(O153),R153>0),EDATE(C153,1),\"\"),\"\")","v":"2027-11-01"},36269272,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C154)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R153,$D154)*-1,0),ROUND(IPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B154,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I154=0,0,ROUND(IPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45789},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R153,$D154)*-1,0),ROUND(PPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B154,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I154=0,0,ROUND(PPMT(VLOOKUP($C154,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72803},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),SUM(E154:H154,J154:K154),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),D154-F154-J154,\"\")","v":36196469},null,null,292]
[10,{"$f":"ROWS($B$27:B155)","v":129},{"$f":"IF(AND(ValuesEntered,R154>0),IF(AND(ISNUMBER(O154),R154>0),EDATE(C154,1),\"\"),\"\")","v":"2027-12-01"},36196469,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C155)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R154,$D155)*-1,0),ROUND(IPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B155,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I155=0,0,ROUND(IPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45667},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R154,$D155)*-1,0),ROUND(PPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B155,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I155=0,0,ROUND(PPMT(VLOOKUP($C155,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":72925},null,null,{"$f":"IF(ISNUMBER(C155)=FALSE,\"\",IF(AND(D155>$E$15,OR(MONTH(C155)=$E$16,MONTH(C155)=$E$17,MONTH(C155)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),SUM(E155:H155,J155:K155),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),D155-F155-J155,\"\")","v":36123544},null,null,291]
[{"$f":"ABS(YEAR($C$27)-YEAR(C156))","v":11},{"$f":"ROWS($B$27:B156)","v":130},{"$f":"IF(AND(ValuesEntered,R155>0),IF(AND(ISNUMBER(O155),R155>0),EDATE(C155,1),\"\"),\"\")","v":"2028-01-01"},{"$f":"IF(C156=\"\",0,O155)","v":36123544},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C156)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R155,$D156)*-1,0),ROUND(IPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B156,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I156=0,0,ROUND(IPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45546},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R155,$D156)*-1,0),ROUND(PPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B156,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I156=0,0,ROUND(PPMT(VLOOKUP($C156,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73046},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),SUM(E156:H156,J156:K156),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),D156-F156-J156,\"\")","v":36050498},null,null,{"$f":"IF(AND($J156>0,$E$19=\"時間短縮\"),Remain_Month,$R155-1)","v":290}]
[11,{"$f":"ROWS($B$27:B157)","v":131},{"$f":"IF(AND(ValuesEntered,R156>0),IF(AND(ISNUMBER(O156),R156>0),EDATE(C156,1),\"\"),\"\")","v":"2028-02-01"},36050498,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C157)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R156,$D157)*-1,0),ROUND(IPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B157,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I157=0,0,ROUND(IPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45424},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R156,$D157)*-1,0),ROUND(PPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B157,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I157=0,0,ROUND(PPMT(VLOOKUP($C157,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73168},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),SUM(E157:H157,J157:K157),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),D157-F157-J157,\"\")","v":35977330},null,null,289]
[11,{"$f":"ROWS($B$27:B158)","v":132},{"$f":"IF(AND(ValuesEntered,R157>0),IF(AND(ISNUMBER(O157),R157>0),EDATE(C157,1),\"\"),\"\")","v":"2028-03-01"},35977330,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C158)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R157,$D158)*-1,0),ROUND(IPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B158,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I158=0,0,ROUND(IPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45302},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R157,$D158)*-1,0),ROUND(PPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B158,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I158=0,0,ROUND(PPMT(VLOOKUP($C158,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73290},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),SUM(E158:H158,J158:K158),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),D158-F158-J158,\"\")","v":35904040},null,null,288]
[11,{"$f":"ROWS($B$27:B159)","v":133},{"$f":"IF(AND(ValuesEntered,R158>0),IF(AND(ISNUMBER(O158),R158>0),EDATE(C158,1),\"\"),\"\")","v":"2028-04-01"},35904040,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C159)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R158,$D159)*-1,0),ROUND(IPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B159,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I159=0,0,ROUND(IPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61471},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R158,$D159)*-1,0),ROUND(PPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B159,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I159=0,0,ROUND(PPMT(VLOOKUP($C159,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":269181},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),SUM(E159:H159,J159:K159),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),D159-F159-J159,\"\")","v":35634859},null,null,287]
[11,{"$f":"ROWS($B$27:B160)","v":134},{"$f":"IF(AND(ValuesEntered,R159>0),IF(AND(ISNUMBER(O159),R159>0),EDATE(C159,1),\"\"),\"\")","v":"2028-05-01"},35634859,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C160)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R159,$D160)*-1,0),ROUND(IPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B160,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I160=0,0,ROUND(IPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45058},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R159,$D160)*-1,0),ROUND(PPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B160,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I160=0,0,ROUND(PPMT(VLOOKUP($C160,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73534},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),SUM(E160:H160,J160:K160),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),D160-F160-J160,\"\")","v":35561325},null,null,286]
[11,{"$f":"ROWS($B$27:B161)","v":135},{"$f":"IF(AND(ValuesEntered,R160>0),IF(AND(ISNUMBER(O160),R160>0),EDATE(C160,1),\"\"),\"\")","v":"2028-06-01"},35561325,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C161)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R160,$D161)*-1,0),ROUND(IPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B161,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I161=0,0,ROUND(IPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44935},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R160,$D161)*-1,0),ROUND(PPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B161,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I161=0,0,ROUND(PPMT(VLOOKUP($C161,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73657},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),SUM(E161:H161,J161:K161),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),D161-F161-J161,\"\")","v":35487668},null,null,285]
[11,{"$f":"ROWS($B$27:B162)","v":136},{"$f":"IF(AND(ValuesEntered,R161>0),IF(AND(ISNUMBER(O161),R161>0),EDATE(C161,1),\"\"),\"\")","v":"2028-07-01"},35487668,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C162)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R161,$D162)*-1,0),ROUND(IPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B162,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I162=0,0,ROUND(IPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60777},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R161,$D162)*-1,0),ROUND(PPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B162,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I162=0,0,ROUND(PPMT(VLOOKUP($C162,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":269875},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),SUM(E162:H162,J162:K162),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),D162-F162-J162,\"\")","v":35217793},null,null,284]
[11,{"$f":"ROWS($B$27:B163)","v":137},{"$f":"IF(AND(ValuesEntered,R162>0),IF(AND(ISNUMBER(O162),R162>0),EDATE(C162,1),\"\"),\"\")","v":"2028-08-01"},35217793,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C163)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R162,$D163)*-1,0),ROUND(IPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B163,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I163=0,0,ROUND(IPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44689},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R162,$D163)*-1,0),ROUND(PPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B163,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I163=0,0,ROUND(PPMT(VLOOKUP($C163,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":73903},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),SUM(E163:H163,J163:K163),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),D163-F163-J163,\"\")","v":35143890},null,null,283]
[11,{"$f":"ROWS($B$27:B164)","v":138},{"$f":"IF(AND(ValuesEntered,R163>0),IF(AND(ISNUMBER(O163),R163>0),EDATE(C163,1),\"\"),\"\")","v":"2028-09-01"},35143890,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C164)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R163,$D164)*-1,0),ROUND(IPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B164,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I164=0,0,ROUND(IPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44566},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R163,$D164)*-1,0),ROUND(PPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B164,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I164=0,0,ROUND(PPMT(VLOOKUP($C164,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74026},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),SUM(E164:H164,J164:K164),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),D164-F164-J164,\"\")","v":35069864},null,null,282]
[11,{"$f":"ROWS($B$27:B165)","v":139},{"$f":"IF(AND(ValuesEntered,R164>0),IF(AND(ISNUMBER(O164),R164>0),EDATE(C164,1),\"\"),\"\")","v":"2028-10-01"},35069864,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C165)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R164,$D165)*-1,0),ROUND(IPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B165,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I165=0,0,ROUND(IPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44443},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R164,$D165)*-1,0),ROUND(PPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B165,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I165=0,0,ROUND(PPMT(VLOOKUP($C165,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74149},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),SUM(E165:H165,J165:K165),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),D165-F165-J165,\"\")","v":34995715},null,null,281]
[11,{"$f":"ROWS($B$27:B166)","v":140},{"$f":"IF(AND(ValuesEntered,R165>0),IF(AND(ISNUMBER(O165),R165>0),EDATE(C165,1),\"\"),\"\")","v":"2028-11-01"},34995715,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C166)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R165,$D166)*-1,0),ROUND(IPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B166,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I166=0,0,ROUND(IPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44319},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R165,$D166)*-1,0),ROUND(PPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B166,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I166=0,0,ROUND(PPMT(VLOOKUP($C166,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74273},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),SUM(E166:H166,J166:K166),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),D166-F166-J166,\"\")","v":34921442},null,null,280]
[11,{"$f":"ROWS($B$27:B167)","v":141},{"$f":"IF(AND(ValuesEntered,R166>0),IF(AND(ISNUMBER(O166),R166>0),EDATE(C166,1),\"\"),\"\")","v":"2028-12-01"},34921442,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C167)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R166,$D167)*-1,0),ROUND(IPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B167,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I167=0,0,ROUND(IPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44195},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R166,$D167)*-1,0),ROUND(PPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B167,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I167=0,0,ROUND(PPMT(VLOOKUP($C167,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74397},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),SUM(E167:H167,J167:K167),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),D167-F167-J167,\"\")","v":34847045},null,null,279]
[12,{"$f":"ROWS($B$27:B168)","v":142},{"$f":"IF(AND(ValuesEntered,R167>0),IF(AND(ISNUMBER(O167),R167>0),EDATE(C167,1),\"\"),\"\")","v":"2029-01-01"},34847045,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C168)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R167,$D168)*-1,0),ROUND(IPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B168,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I168=0,0,ROUND(IPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44071},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R167,$D168)*-1,0),ROUND(PPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B168,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I168=0,0,ROUND(PPMT(VLOOKUP($C168,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74521},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),SUM(E168:H168,J168:K168),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),D168-F168-J168,\"\")","v":34772524},null,null,278]
[12,{"$f":"ROWS($B$27:B169)","v":143},{"$f":"IF(AND(ValuesEntered,R168>0),IF(AND(ISNUMBER(O168),R168>0),EDATE(C168,1),\"\"),\"\")","v":"2029-02-01"},34772524,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C169)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R168,$D169)*-1,0),ROUND(IPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B169,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I169=0,0,ROUND(IPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43947},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R168,$D169)*-1,0),ROUND(PPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B169,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I169=0,0,ROUND(PPMT(VLOOKUP($C169,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74645},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),SUM(E169:H169,J169:K169),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),D169-F169-J169,\"\")","v":34697879},null,null,277]
[12,{"$f":"ROWS($B$27:B170)","v":144},{"$f":"IF(AND(ValuesEntered,R169>0),IF(AND(ISNUMBER(O169),R169>0),EDATE(C169,1),\"\"),\"\")","v":"2029-03-01"},34697879,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C170)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R169,$D170)*-1,0),ROUND(IPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B170,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I170=0,0,ROUND(IPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43823},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R169,$D170)*-1,0),ROUND(PPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B170,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I170=0,0,ROUND(PPMT(VLOOKUP($C170,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":74769},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),SUM(E170:H170,J170:K170),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),D170-F170-J170,\"\")","v":34623110},null,null,276]
[12,{"$f":"ROWS($B$27:B171)","v":145},{"$f":"IF(AND(ValuesEntered,R170>0),IF(AND(ISNUMBER(O170),R170>0),EDATE(C170,1),\"\"),\"\")","v":"2029-04-01"},34623110,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C171)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R170,$D171)*-1,0),ROUND(IPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B171,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I171=0,0,ROUND(IPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":59336},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R170,$D171)*-1,0),ROUND(PPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B171,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I171=0,0,ROUND(PPMT(VLOOKUP($C171,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":271316},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),SUM(E171:H171,J171:K171),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),D171-F171-J171,\"\")","v":34351794},null,null,275]
[12,{"$f":"ROWS($B$27:B172)","v":146},{"$f":"IF(AND(ValuesEntered,R171>0),IF(AND(ISNUMBER(O171),R171>0),EDATE(C171,1),\"\"),\"\")","v":"2029-05-01"},34351794,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C172)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R171,$D172)*-1,0),ROUND(IPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B172,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I172=0,0,ROUND(IPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43573},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R171,$D172)*-1,0),ROUND(PPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B172,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I172=0,0,ROUND(PPMT(VLOOKUP($C172,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75019},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),SUM(E172:H172,J172:K172),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),D172-F172-J172,\"\")","v":34276775},null,null,274]
[12,{"$f":"ROWS($B$27:B173)","v":147},{"$f":"IF(AND(ValuesEntered,R172>0),IF(AND(ISNUMBER(O172),R172>0),EDATE(C172,1),\"\"),\"\")","v":"2029-06-01"},34276775,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C173)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R172,$D173)*-1,0),ROUND(IPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B173,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I173=0,0,ROUND(IPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43448},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R172,$D173)*-1,0),ROUND(PPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B173,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I173=0,0,ROUND(PPMT(VLOOKUP($C173,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75144},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),SUM(E173:H173,J173:K173),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),D173-F173-J173,\"\")","v":34201631},null,null,273]
[12,{"$f":"ROWS($B$27:B174)","v":148},{"$f":"IF(AND(ValuesEntered,R173>0),IF(AND(ISNUMBER(O173),R173>0),EDATE(C173,1),\"\"),\"\")","v":"2029-07-01"},34201631,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C174)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R173,$D174)*-1,0),ROUND(IPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B174,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I174=0,0,ROUND(IPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58633},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R173,$D174)*-1,0),ROUND(PPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B174,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I174=0,0,ROUND(PPMT(VLOOKUP($C174,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":272018},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),SUM(E174:H174,J174:K174),\"\")","v":330651},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),D174-F174-J174,\"\")","v":33929613},null,null,272]
[12,{"$f":"ROWS($B$27:B175)","v":149},{"$f":"IF(AND(ValuesEntered,R174>0),IF(AND(ISNUMBER(O174),R174>0),EDATE(C174,1),\"\"),\"\")","v":"2029-08-01"},33929613,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C175)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R174,$D175)*-1,0),ROUND(IPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B175,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I175=0,0,ROUND(IPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43198},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R174,$D175)*-1,0),ROUND(PPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B175,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I175=0,0,ROUND(PPMT(VLOOKUP($C175,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75394},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),SUM(E175:H175,J175:K175),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),D175-F175-J175,\"\")","v":33854219},null,null,271]
[12,{"$f":"ROWS($B$27:B176)","v":150},{"$f":"IF(AND(ValuesEntered,R175>0),IF(AND(ISNUMBER(O175),R175>0),EDATE(C175,1),\"\"),\"\")","v":"2029-09-01"},33854219,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C176)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R175,$D176)*-1,0),ROUND(IPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B176,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I176=0,0,ROUND(IPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43072},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R175,$D176)*-1,0),ROUND(PPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B176,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I176=0,0,ROUND(PPMT(VLOOKUP($C176,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75520},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),SUM(E176:H176,J176:K176),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),D176-F176-J176,\"\")","v":33778699},null,null,270]
[12,{"$f":"ROWS($B$27:B177)","v":151},{"$f":"IF(AND(ValuesEntered,R176>0),IF(AND(ISNUMBER(O176),R176>0),EDATE(C176,1),\"\"),\"\")","v":"2029-10-01"},33778699,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C177)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R176,$D177)*-1,0),ROUND(IPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B177,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I177=0,0,ROUND(IPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42946},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R176,$D177)*-1,0),ROUND(PPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B177,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I177=0,0,ROUND(PPMT(VLOOKUP($C177,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75646},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),SUM(E177:H177,J177:K177),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),D177-F177-J177,\"\")","v":33703053},null,null,269]
[12,{"$f":"ROWS($B$27:B178)","v":152},{"$f":"IF(AND(ValuesEntered,R177>0),IF(AND(ISNUMBER(O177),R177>0),EDATE(C177,1),\"\"),\"\")","v":"2029-11-01"},33703053,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C178)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R177,$D178)*-1,0),ROUND(IPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B178,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I178=0,0,ROUND(IPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42820},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R177,$D178)*-1,0),ROUND(PPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B178,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I178=0,0,ROUND(PPMT(VLOOKUP($C178,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75772},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),SUM(E178:H178,J178:K178),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),D178-F178-J178,\"\")","v":33627281},null,null,268]
[12,{"$f":"ROWS($B$27:B179)","v":153},{"$f":"IF(AND(ValuesEntered,R178>0),IF(AND(ISNUMBER(O178),R178>0),EDATE(C178,1),\"\"),\"\")","v":"2029-12-01"},33627281,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C179)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R178,$D179)*-1,0),ROUND(IPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B179,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I179=0,0,ROUND(IPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42694},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R178,$D179)*-1,0),ROUND(PPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B179,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I179=0,0,ROUND(PPMT(VLOOKUP($C179,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":75898},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),SUM(E179:H179,J179:K179),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),D179-F179-J179,\"\")","v":33551383},null,null,267]
[13,{"$f":"ROWS($B$27:B180)","v":154},{"$f":"IF(AND(ValuesEntered,R179>0),IF(AND(ISNUMBER(O179),R179>0),EDATE(C179,1),\"\"),\"\")","v":"2030-01-01"},33551383,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C180)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R179,$D180)*-1,0),ROUND(IPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B180,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I180=0,0,ROUND(IPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42567},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R179,$D180)*-1,0),ROUND(PPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B180,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I180=0,0,ROUND(PPMT(VLOOKUP($C180,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76025},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),SUM(E180:H180,J180:K180),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),D180-F180-J180,\"\")","v":33475358},null,null,266]
[13,{"$f":"ROWS($B$27:B181)","v":155},{"$f":"IF(AND(ValuesEntered,R180>0),IF(AND(ISNUMBER(O180),R180>0),EDATE(C180,1),\"\"),\"\")","v":"2030-02-01"},33475358,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C181)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R180,$D181)*-1,0),ROUND(IPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B181,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I181=0,0,ROUND(IPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42441},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R180,$D181)*-1,0),ROUND(PPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B181,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I181=0,0,ROUND(PPMT(VLOOKUP($C181,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76152},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),SUM(E181:H181,J181:K181),\"\")","v":118593},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),D181-F181-J181,\"\")","v":33399206},null,null,265]
[13,{"$f":"ROWS($B$27:B182)","v":156},{"$f":"IF(AND(ValuesEntered,R181>0),IF(AND(ISNUMBER(O181),R181>0),EDATE(C181,1),\"\"),\"\")","v":"2030-03-01"},33399206,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C182)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R181,$D182)*-1,0),ROUND(IPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B182,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I182=0,0,ROUND(IPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42314},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R181,$D182)*-1,0),ROUND(PPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B182,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I182=0,0,ROUND(PPMT(VLOOKUP($C182,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76278},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),SUM(E182:H182,J182:K182),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),D182-F182-J182,\"\")","v":33322928},null,null,264]
[13,{"$f":"ROWS($B$27:B183)","v":157},{"$f":"IF(AND(ValuesEntered,R182>0),IF(AND(ISNUMBER(O182),R182>0),EDATE(C182,1),\"\"),\"\")","v":"2030-04-01"},33322928,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C183)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R182,$D183)*-1,0),ROUND(IPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B183,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I183=0,0,ROUND(IPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":57169},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R182,$D183)*-1,0),ROUND(PPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B183,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I183=0,0,ROUND(PPMT(VLOOKUP($C183,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":273483},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),SUM(E183:H183,J183:K183),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),D183-F183-J183,\"\")","v":33049445},null,null,263]
[13,{"$f":"ROWS($B$27:B184)","v":158},{"$f":"IF(AND(ValuesEntered,R183>0),IF(AND(ISNUMBER(O183),R183>0),EDATE(C183,1),\"\"),\"\")","v":"2030-05-01"},33049445,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C184)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R183,$D184)*-1,0),ROUND(IPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B184,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I184=0,0,ROUND(IPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42059},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R183,$D184)*-1,0),ROUND(PPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B184,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I184=0,0,ROUND(PPMT(VLOOKUP($C184,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76533},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),SUM(E184:H184,J184:K184),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),D184-F184-J184,\"\")","v":32972912},null,null,262]
[13,{"$f":"ROWS($B$27:B185)","v":159},{"$f":"IF(AND(ValuesEntered,R184>0),IF(AND(ISNUMBER(O184),R184>0),EDATE(C184,1),\"\"),\"\")","v":"2030-06-01"},32972912,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C185)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R184,$D185)*-1,0),ROUND(IPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B185,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I185=0,0,ROUND(IPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41932},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R184,$D185)*-1,0),ROUND(PPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B185,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I185=0,0,ROUND(PPMT(VLOOKUP($C185,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76660},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),SUM(E185:H185,J185:K185),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),D185-F185-J185,\"\")","v":32896252},null,null,261]
[13,{"$f":"ROWS($B$27:B186)","v":160},{"$f":"IF(AND(ValuesEntered,R185>0),IF(AND(ISNUMBER(O185),R185>0),EDATE(C185,1),\"\"),\"\")","v":"2030-07-01"},32896252,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C186)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R185,$D186)*-1,0),ROUND(IPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B186,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I186=0,0,ROUND(IPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56458},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R185,$D186)*-1,0),ROUND(PPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B186,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I186=0,0,ROUND(PPMT(VLOOKUP($C186,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":274194},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),SUM(E186:H186,J186:K186),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),D186-F186-J186,\"\")","v":32622058},null,null,260]
[13,{"$f":"ROWS($B$27:B187)","v":161},{"$f":"IF(AND(ValuesEntered,R186>0),IF(AND(ISNUMBER(O186),R186>0),EDATE(C186,1),\"\"),\"\")","v":"2030-08-01"},32622058,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C187)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R186,$D187)*-1,0),ROUND(IPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B187,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I187=0,0,ROUND(IPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41676},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R186,$D187)*-1,0),ROUND(PPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B187,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I187=0,0,ROUND(PPMT(VLOOKUP($C187,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":76916},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),SUM(E187:H187,J187:K187),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),D187-F187-J187,\"\")","v":32545142},null,null,259]
[13,{"$f":"ROWS($B$27:B188)","v":162},{"$f":"IF(AND(ValuesEntered,R187>0),IF(AND(ISNUMBER(O187),R187>0),EDATE(C187,1),\"\"),\"\")","v":"2030-09-01"},32545142,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C188)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R187,$D188)*-1,0),ROUND(IPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B188,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I188=0,0,ROUND(IPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41548},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R187,$D188)*-1,0),ROUND(PPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B188,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I188=0,0,ROUND(PPMT(VLOOKUP($C188,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77044},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),SUM(E188:H188,J188:K188),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),D188-F188-J188,\"\")","v":32468098},null,null,258]
[13,{"$f":"ROWS($B$27:B189)","v":163},{"$f":"IF(AND(ValuesEntered,R188>0),IF(AND(ISNUMBER(O188),R188>0),EDATE(C188,1),\"\"),\"\")","v":"2030-10-01"},32468098,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C189)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R188,$D189)*-1,0),ROUND(IPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B189,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I189=0,0,ROUND(IPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41419},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R188,$D189)*-1,0),ROUND(PPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B189,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I189=0,0,ROUND(PPMT(VLOOKUP($C189,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77173},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),SUM(E189:H189,J189:K189),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),D189-F189-J189,\"\")","v":32390925},null,null,257]
[13,{"$f":"ROWS($B$27:B190)","v":164},{"$f":"IF(AND(ValuesEntered,R189>0),IF(AND(ISNUMBER(O189),R189>0),EDATE(C189,1),\"\"),\"\")","v":"2030-11-01"},32390925,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C190)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R189,$D190)*-1,0),ROUND(IPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B190,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I190=0,0,ROUND(IPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41291},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R189,$D190)*-1,0),ROUND(PPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B190,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I190=0,0,ROUND(PPMT(VLOOKUP($C190,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77301},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),SUM(E190:H190,J190:K190),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),D190-F190-J190,\"\")","v":32313624},null,null,256]
[13,{"$f":"ROWS($B$27:B191)","v":165},{"$f":"IF(AND(ValuesEntered,R190>0),IF(AND(ISNUMBER(O190),R190>0),EDATE(C190,1),\"\"),\"\")","v":"2030-12-01"},32313624,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C191)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R190,$D191)*-1,0),ROUND(IPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B191,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I191=0,0,ROUND(IPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41162},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R190,$D191)*-1,0),ROUND(PPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B191,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I191=0,0,ROUND(PPMT(VLOOKUP($C191,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77430},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),SUM(E191:H191,J191:K191),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),D191-F191-J191,\"\")","v":32236194},null,null,255]
[14,{"$f":"ROWS($B$27:B192)","v":166},{"$f":"IF(AND(ValuesEntered,R191>0),IF(AND(ISNUMBER(O191),R191>0),EDATE(C191,1),\"\"),\"\")","v":"2031-01-01"},32236194,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C192)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R191,$D192)*-1,0),ROUND(IPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B192,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I192=0,0,ROUND(IPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41033},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R191,$D192)*-1,0),ROUND(PPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B192,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I192=0,0,ROUND(PPMT(VLOOKUP($C192,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77559},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),SUM(E192:H192,J192:K192),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),D192-F192-J192,\"\")","v":32158635},null,null,254]
[14,{"$f":"ROWS($B$27:B193)","v":167},{"$f":"IF(AND(ValuesEntered,R192>0),IF(AND(ISNUMBER(O192),R192>0),EDATE(C192,1),\"\"),\"\")","v":"2031-02-01"},32158635,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C193)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R192,$D193)*-1,0),ROUND(IPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B193,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I193=0,0,ROUND(IPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40903},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R192,$D193)*-1,0),ROUND(PPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B193,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I193=0,0,ROUND(PPMT(VLOOKUP($C193,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77689},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),SUM(E193:H193,J193:K193),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),D193-F193-J193,\"\")","v":32080946},null,null,253]
[14,{"$f":"ROWS($B$27:B194)","v":168},{"$f":"IF(AND(ValuesEntered,R193>0),IF(AND(ISNUMBER(O193),R193>0),EDATE(C193,1),\"\"),\"\")","v":"2031-03-01"},32080946,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C194)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R193,$D194)*-1,0),ROUND(IPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B194,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I194=0,0,ROUND(IPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40774},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R193,$D194)*-1,0),ROUND(PPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B194,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I194=0,0,ROUND(PPMT(VLOOKUP($C194,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77818},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),SUM(E194:H194,J194:K194),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),D194-F194-J194,\"\")","v":32003128},null,null,252]
[14,{"$f":"ROWS($B$27:B195)","v":169},{"$f":"IF(AND(ValuesEntered,R194>0),IF(AND(ISNUMBER(O194),R194>0),EDATE(C194,1),\"\"),\"\")","v":"2031-04-01"},32003128,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C195)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R194,$D195)*-1,0),ROUND(IPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B195,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I195=0,0,ROUND(IPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54969},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R194,$D195)*-1,0),ROUND(PPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B195,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I195=0,0,ROUND(PPMT(VLOOKUP($C195,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":275683},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),SUM(E195:H195,J195:K195),\"\")","v":330652},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),D195-F195-J195,\"\")","v":31727445},null,null,251]
[14,{"$f":"ROWS($B$27:B196)","v":170},{"$f":"IF(AND(ValuesEntered,R195>0),IF(AND(ISNUMBER(O195),R195>0),EDATE(C195,1),\"\"),\"\")","v":"2031-05-01"},31727445,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C196)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R195,$D196)*-1,0),ROUND(IPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B196,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I196=0,0,ROUND(IPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40514},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R195,$D196)*-1,0),ROUND(PPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B196,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I196=0,0,ROUND(PPMT(VLOOKUP($C196,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78078},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),SUM(E196:H196,J196:K196),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),D196-F196-J196,\"\")","v":31649367},null,null,250]
[14,{"$f":"ROWS($B$27:B197)","v":171},{"$f":"IF(AND(ValuesEntered,R196>0),IF(AND(ISNUMBER(O196),R196>0),EDATE(C196,1),\"\"),\"\")","v":"2031-06-01"},31649367,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C197)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R196,$D197)*-1,0),ROUND(IPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B197,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I197=0,0,ROUND(IPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40384},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R196,$D197)*-1,0),ROUND(PPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B197,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I197=0,0,ROUND(PPMT(VLOOKUP($C197,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78208},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),SUM(E197:H197,J197:K197),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),D197-F197-J197,\"\")","v":31571159},null,null,249]
[14,{"$f":"ROWS($B$27:B198)","v":172},{"$f":"IF(AND(ValuesEntered,R197>0),IF(AND(ISNUMBER(O197),R197>0),EDATE(C197,1),\"\"),\"\")","v":"2031-07-01"},31571159,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C198)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R197,$D198)*-1,0),ROUND(IPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B198,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I198=0,0,ROUND(IPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54249},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R197,$D198)*-1,0),ROUND(PPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B198,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I198=0,0,ROUND(PPMT(VLOOKUP($C198,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":276402},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),SUM(E198:H198,J198:K198),\"\")","v":330651},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),D198-F198-J198,\"\")","v":31294757},null,null,248]
[14,{"$f":"ROWS($B$27:B199)","v":173},{"$f":"IF(AND(ValuesEntered,R198>0),IF(AND(ISNUMBER(O198),R198>0),EDATE(C198,1),\"\"),\"\")","v":"2031-08-01"},31294757,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C199)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R198,$D199)*-1,0),ROUND(IPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B199,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I199=0,0,ROUND(IPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40123},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R198,$D199)*-1,0),ROUND(PPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B199,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I199=0,0,ROUND(PPMT(VLOOKUP($C199,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78469},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),SUM(E199:H199,J199:K199),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),D199-F199-J199,\"\")","v":31216288},null,null,247]
[14,{"$f":"ROWS($B$27:B200)","v":174},{"$f":"IF(AND(ValuesEntered,R199>0),IF(AND(ISNUMBER(O199),R199>0),EDATE(C199,1),\"\"),\"\")","v":"2031-09-01"},31216288,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C200)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R199,$D200)*-1,0),ROUND(IPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B200,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I200=0,0,ROUND(IPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39993},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R199,$D200)*-1,0),ROUND(PPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B200,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I200=0,0,ROUND(PPMT(VLOOKUP($C200,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78600},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),SUM(E200:H200,J200:K200),\"\")","v":118593},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),D200-F200-J200,\"\")","v":31137688},null,null,246]
[14,{"$f":"ROWS($B$27:B201)","v":175},{"$f":"IF(AND(ValuesEntered,R200>0),IF(AND(ISNUMBER(O200),R200>0),EDATE(C200,1),\"\"),\"\")","v":"2031-10-01"},31137688,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C201)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R200,$D201)*-1,0),ROUND(IPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B201,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I201=0,0,ROUND(IPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39862},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R200,$D201)*-1,0),ROUND(PPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B201,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I201=0,0,ROUND(PPMT(VLOOKUP($C201,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78731},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),SUM(E201:H201,J201:K201),\"\")","v":118593},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),D201-F201-J201,\"\")","v":31058957},null,null,245]
[14,{"$f":"ROWS($B$27:B202)","v":176},{"$f":"IF(AND(ValuesEntered,R201>0),IF(AND(ISNUMBER(O201),R201>0),EDATE(C201,1),\"\"),\"\")","v":"2031-11-01"},31058957,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C202)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R201,$D202)*-1,0),ROUND(IPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B202,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I202=0,0,ROUND(IPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39730},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R201,$D202)*-1,0),ROUND(PPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B202,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I202=0,0,ROUND(PPMT(VLOOKUP($C202,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78862},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),SUM(E202:H202,J202:K202),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),D202-F202-J202,\"\")","v":30980095},null,null,244]
[14,{"$f":"ROWS($B$27:B203)","v":177},{"$f":"IF(AND(ValuesEntered,R202>0),IF(AND(ISNUMBER(O202),R202>0),EDATE(C202,1),\"\"),\"\")","v":"2031-12-01"},30980095,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C203)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R202,$D203)*-1,0),ROUND(IPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B203,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I203=0,0,ROUND(IPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39599},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R202,$D203)*-1,0),ROUND(PPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B203,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I203=0,0,ROUND(PPMT(VLOOKUP($C203,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78993},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),SUM(E203:H203,J203:K203),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),D203-F203-J203,\"\")","v":30901102},null,null,243]
[15,{"$f":"ROWS($B$27:B204)","v":178},{"$f":"IF(AND(ValuesEntered,R203>0),IF(AND(ISNUMBER(O203),R203>0),EDATE(C203,1),\"\"),\"\")","v":"2032-01-01"},30901102,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C204)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R203,$D204)*-1,0),ROUND(IPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B204,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I204=0,0,ROUND(IPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39467},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R203,$D204)*-1,0),ROUND(PPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B204,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I204=0,0,ROUND(PPMT(VLOOKUP($C204,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79125},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),SUM(E204:H204,J204:K204),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),D204-F204-J204,\"\")","v":30821977},null,null,242]
[15,{"$f":"ROWS($B$27:B205)","v":179},{"$f":"IF(AND(ValuesEntered,R204>0),IF(AND(ISNUMBER(O204),R204>0),EDATE(C204,1),\"\"),\"\")","v":"2032-02-01"},30821977,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C205)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R204,$D205)*-1,0),ROUND(IPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B205,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I205=0,0,ROUND(IPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39335},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R204,$D205)*-1,0),ROUND(PPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B205,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I205=0,0,ROUND(PPMT(VLOOKUP($C205,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79257},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),SUM(E205:H205,J205:K205),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),D205-F205-J205,\"\")","v":30742720},null,null,241]
[15,{"$f":"ROWS($B$27:B206)","v":180},{"$f":"IF(AND(ValuesEntered,R205>0),IF(AND(ISNUMBER(O205),R205>0),EDATE(C205,1),\"\"),\"\")","v":"2032-03-01"},30742720,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C206)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R205,$D206)*-1,0),ROUND(IPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B206,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I206=0,0,ROUND(IPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39203},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R205,$D206)*-1,0),ROUND(PPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B206,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I206=0,0,ROUND(PPMT(VLOOKUP($C206,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79389},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),SUM(E206:H206,J206:K206),\"\")","v":118592},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),D206-F206-J206,\"\")","v":30663331},null,null,240]
[15,{"$f":"ROWS($B$27:B207)","v":181},{"$f":"IF(AND(ValuesEntered,R206>0),IF(AND(ISNUMBER(O206),R206>0),EDATE(C206,1),\"\"),\"\")","v":"2032-04-01"},30663331,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C207)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R206,$D207)*-1,0),ROUND(IPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B207,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I207=0,0,ROUND(IPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":67502},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R206,$D207)*-1,0),ROUND(PPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B207,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I207=0,0,ROUND(PPMT(VLOOKUP($C207,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":275627},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),SUM(E207:H207,J207:K207),\"\")","v":343129},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),D207-F207-J207,\"\")","v":30387704},null,null,239]
[15,{"$f":"ROWS($B$27:B208)","v":182},{"$f":"IF(AND(ValuesEntered,R207>0),IF(AND(ISNUMBER(O207),R207>0),EDATE(C207,1),\"\"),\"\")","v":"2032-05-01"},30387704,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C208)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R207,$D208)*-1,0),ROUND(IPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B208,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I208=0,0,ROUND(IPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50155},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R207,$D208)*-1,0),ROUND(PPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B208,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I208=0,0,ROUND(PPMT(VLOOKUP($C208,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77828},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),SUM(E208:H208,J208:K208),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),D208-F208-J208,\"\")","v":30309876},null,null,238]
[15,{"$f":"ROWS($B$27:B209)","v":183},{"$f":"IF(AND(ValuesEntered,R208>0),IF(AND(ISNUMBER(O208),R208>0),EDATE(C208,1),\"\"),\"\")","v":"2032-06-01"},30309876,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C209)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R208,$D209)*-1,0),ROUND(IPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B209,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I209=0,0,ROUND(IPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49993},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R208,$D209)*-1,0),ROUND(PPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B209,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I209=0,0,ROUND(PPMT(VLOOKUP($C209,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":77990},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),SUM(E209:H209,J209:K209),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),D209-F209-J209,\"\")","v":30231886},null,null,237]
[15,{"$f":"ROWS($B$27:B210)","v":184},{"$f":"IF(AND(ValuesEntered,R209>0),IF(AND(ISNUMBER(O209),R209>0),EDATE(C209,1),\"\"),\"\")","v":"2032-07-01"},30231886,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C210)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R209,$D210)*-1,0),ROUND(IPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B210,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I210=0,0,ROUND(IPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":66604},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R209,$D210)*-1,0),ROUND(PPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B210,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I210=0,0,ROUND(PPMT(VLOOKUP($C210,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":276526},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),SUM(E210:H210,J210:K210),\"\")","v":343130},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),D210-F210-J210,\"\")","v":29955360},null,null,236]
[15,{"$f":"ROWS($B$27:B211)","v":185},{"$f":"IF(AND(ValuesEntered,R210>0),IF(AND(ISNUMBER(O210),R210>0),EDATE(C210,1),\"\"),\"\")","v":"2032-08-01"},29955360,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C211)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R210,$D211)*-1,0),ROUND(IPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B211,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I211=0,0,ROUND(IPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49668},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R210,$D211)*-1,0),ROUND(PPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B211,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I211=0,0,ROUND(PPMT(VLOOKUP($C211,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78315},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),SUM(E211:H211,J211:K211),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),D211-F211-J211,\"\")","v":29877045},null,null,235]
[15,{"$f":"ROWS($B$27:B212)","v":186},{"$f":"IF(AND(ValuesEntered,R211>0),IF(AND(ISNUMBER(O211),R211>0),EDATE(C211,1),\"\"),\"\")","v":"2032-09-01"},29877045,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C212)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R211,$D212)*-1,0),ROUND(IPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B212,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I212=0,0,ROUND(IPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49505},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R211,$D212)*-1,0),ROUND(PPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B212,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I212=0,0,ROUND(PPMT(VLOOKUP($C212,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78479},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),SUM(E212:H212,J212:K212),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),D212-F212-J212,\"\")","v":29798566},null,null,234]
[15,{"$f":"ROWS($B$27:B213)","v":187},{"$f":"IF(AND(ValuesEntered,R212>0),IF(AND(ISNUMBER(O212),R212>0),EDATE(C212,1),\"\"),\"\")","v":"2032-10-01"},29798566,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C213)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R212,$D213)*-1,0),ROUND(IPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B213,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I213=0,0,ROUND(IPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49341},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R212,$D213)*-1,0),ROUND(PPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B213,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I213=0,0,ROUND(PPMT(VLOOKUP($C213,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78642},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),SUM(E213:H213,J213:K213),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),D213-F213-J213,\"\")","v":29719924},null,null,233]
[15,{"$f":"ROWS($B$27:B214)","v":188},{"$f":"IF(AND(ValuesEntered,R213>0),IF(AND(ISNUMBER(O213),R213>0),EDATE(C213,1),\"\"),\"\")","v":"2032-11-01"},29719924,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C214)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R213,$D214)*-1,0),ROUND(IPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B214,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I214=0,0,ROUND(IPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49177},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R213,$D214)*-1,0),ROUND(PPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B214,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I214=0,0,ROUND(PPMT(VLOOKUP($C214,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78806},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),SUM(E214:H214,J214:K214),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),D214-F214-J214,\"\")","v":29641118},null,null,232]
[15,{"$f":"ROWS($B$27:B215)","v":189},{"$f":"IF(AND(ValuesEntered,R214>0),IF(AND(ISNUMBER(O214),R214>0),EDATE(C214,1),\"\"),\"\")","v":"2032-12-01"},29641118,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C215)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R214,$D215)*-1,0),ROUND(IPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B215,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I215=0,0,ROUND(IPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49013},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R214,$D215)*-1,0),ROUND(PPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B215,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I215=0,0,ROUND(PPMT(VLOOKUP($C215,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":78970},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),SUM(E215:H215,J215:K215),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),D215-F215-J215,\"\")","v":29562148},null,null,231]
[16,{"$f":"ROWS($B$27:B216)","v":190},{"$f":"IF(AND(ValuesEntered,R215>0),IF(AND(ISNUMBER(O215),R215>0),EDATE(C215,1),\"\"),\"\")","v":"2033-01-01"},29562148,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C216)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R215,$D216)*-1,0),ROUND(IPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B216,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I216=0,0,ROUND(IPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48849},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R215,$D216)*-1,0),ROUND(PPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B216,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I216=0,0,ROUND(PPMT(VLOOKUP($C216,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79135},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),SUM(E216:H216,J216:K216),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),D216-F216-J216,\"\")","v":29483013},null,null,230]
[16,{"$f":"ROWS($B$27:B217)","v":191},{"$f":"IF(AND(ValuesEntered,R216>0),IF(AND(ISNUMBER(O216),R216>0),EDATE(C216,1),\"\"),\"\")","v":"2033-02-01"},29483013,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C217)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R216,$D217)*-1,0),ROUND(IPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B217,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I217=0,0,ROUND(IPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48684},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R216,$D217)*-1,0),ROUND(PPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B217,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I217=0,0,ROUND(PPMT(VLOOKUP($C217,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79299},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),SUM(E217:H217,J217:K217),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),D217-F217-J217,\"\")","v":29403714},null,null,229]
[16,{"$f":"ROWS($B$27:B218)","v":192},{"$f":"IF(AND(ValuesEntered,R217>0),IF(AND(ISNUMBER(O217),R217>0),EDATE(C217,1),\"\"),\"\")","v":"2033-03-01"},29403714,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C218)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R217,$D218)*-1,0),ROUND(IPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B218,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I218=0,0,ROUND(IPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48519},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R217,$D218)*-1,0),ROUND(PPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B218,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I218=0,0,ROUND(PPMT(VLOOKUP($C218,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79465},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),SUM(E218:H218,J218:K218),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),D218-F218-J218,\"\")","v":29324249},null,null,228]
[16,{"$f":"ROWS($B$27:B219)","v":193},{"$f":"IF(AND(ValuesEntered,R218>0),IF(AND(ISNUMBER(O218),R218>0),EDATE(C218,1),\"\"),\"\")","v":"2033-04-01"},29324249,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C219)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R218,$D219)*-1,0),ROUND(IPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B219,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I219=0,0,ROUND(IPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":64712},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R218,$D219)*-1,0),ROUND(PPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B219,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I219=0,0,ROUND(PPMT(VLOOKUP($C219,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":278416},null,null,{"$f":"IF(ISNUMBER(C219)=FALSE,\"\",IF(AND(D219>$E$15,OR(MONTH(C219)=$E$16,MONTH(C219)=$E$17,MONTH(C219)=$E$18)),$E$15,0))","v":200000},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),SUM(E219:H219,J219:K219),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),D219-F219-J219,\"\")","v":29045833},null,null,227]
[{"$f":"ABS(YEAR($C$27)-YEAR(C220))","v":16},{"$f":"ROWS($B$27:B220)","v":194},{"$f":"IF(AND(ValuesEntered,R219>0),IF(AND(ISNUMBER(O219),R219>0),EDATE(C219,1),\"\"),\"\")","v":"2033-05-01"},{"$f":"IF(C220=\"\",0,O219)","v":29045833},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C220)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R219,$D220)*-1,0),ROUND(IPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B220,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I220=0,0,ROUND(IPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48187},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R219,$D220)*-1,0),ROUND(PPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B220,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I220=0,0,ROUND(PPMT(VLOOKUP($C220,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79796},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),SUM(E220:H220,J220:K220),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),D220-F220-J220,\"\")","v":28966037},null,null,{"$f":"IF(AND($J220>0,$E$19=\"時間短縮\"),Remain_Month,$R219-1)","v":226}]
[16,{"$f":"ROWS($B$27:B221)","v":195},{"$f":"IF(AND(ValuesEntered,R220>0),IF(AND(ISNUMBER(O220),R220>0),EDATE(C220,1),\"\"),\"\")","v":"2033-06-01"},28966037,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C221)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R220,$D221)*-1,0),ROUND(IPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B221,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I221=0,0,ROUND(IPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48021},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R220,$D221)*-1,0),ROUND(PPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B221,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I221=0,0,ROUND(PPMT(VLOOKUP($C221,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":79962},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),SUM(E221:H221,J221:K221),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),D221-F221-J221,\"\")","v":28886075},null,null,225]
[16,{"$f":"ROWS($B$27:B222)","v":196},{"$f":"IF(AND(ValuesEntered,R221>0),IF(AND(ISNUMBER(O221),R221>0),EDATE(C221,1),\"\"),\"\")","v":"2033-07-01"},28886075,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C222)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R221,$D222)*-1,0),ROUND(IPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B222,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I222=0,0,ROUND(IPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":63799},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R221,$D222)*-1,0),ROUND(PPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B222,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I222=0,0,ROUND(PPMT(VLOOKUP($C222,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":279329},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),SUM(E222:H222,J222:K222),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),D222-F222-J222,\"\")","v":28606746},null,null,224]
[16,{"$f":"ROWS($B$27:B223)","v":197},{"$f":"IF(AND(ValuesEntered,R222>0),IF(AND(ISNUMBER(O222),R222>0),EDATE(C222,1),\"\"),\"\")","v":"2033-08-01"},28606746,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C223)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R222,$D223)*-1,0),ROUND(IPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B223,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I223=0,0,ROUND(IPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47687},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R222,$D223)*-1,0),ROUND(PPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B223,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I223=0,0,ROUND(PPMT(VLOOKUP($C223,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":80296},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),SUM(E223:H223,J223:K223),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),D223-F223-J223,\"\")","v":28526450},null,null,223]
[16,{"$f":"ROWS($B$27:B224)","v":198},{"$f":"IF(AND(ValuesEntered,R223>0),IF(AND(ISNUMBER(O223),R223>0),EDATE(C223,1),\"\"),\"\")","v":"2033-09-01"},28526450,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C224)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R223,$D224)*-1,0),ROUND(IPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B224,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I224=0,0,ROUND(IPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47520},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R223,$D224)*-1,0),ROUND(PPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B224,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I224=0,0,ROUND(PPMT(VLOOKUP($C224,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":80463},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),SUM(E224:H224,J224:K224),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),D224-F224-J224,\"\")","v":28445987},null,null,222]
[16,{"$f":"ROWS($B$27:B225)","v":199},{"$f":"IF(AND(ValuesEntered,R224>0),IF(AND(ISNUMBER(O224),R224>0),EDATE(C224,1),\"\"),\"\")","v":"2033-10-01"},28445987,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C225)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R224,$D225)*-1,0),ROUND(IPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B225,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I225=0,0,ROUND(IPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47352},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R224,$D225)*-1,0),ROUND(PPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B225,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I225=0,0,ROUND(PPMT(VLOOKUP($C225,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":80631},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),SUM(E225:H225,J225:K225),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),D225-F225-J225,\"\")","v":28365356},null,null,221]
[16,{"$f":"ROWS($B$27:B226)","v":200},{"$f":"IF(AND(ValuesEntered,R225>0),IF(AND(ISNUMBER(O225),R225>0),EDATE(C225,1),\"\"),\"\")","v":"2033-11-01"},28365356,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C226)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R225,$D226)*-1,0),ROUND(IPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B226,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I226=0,0,ROUND(IPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47184},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R225,$D226)*-1,0),ROUND(PPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B226,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I226=0,0,ROUND(PPMT(VLOOKUP($C226,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":80799},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),SUM(E226:H226,J226:K226),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),D226-F226-J226,\"\")","v":28284557},null,null,220]
[16,{"$f":"ROWS($B$27:B227)","v":201},{"$f":"IF(AND(ValuesEntered,R226>0),IF(AND(ISNUMBER(O226),R226>0),EDATE(C226,1),\"\"),\"\")","v":"2033-12-01"},28284557,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C227)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R226,$D227)*-1,0),ROUND(IPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B227,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I227=0,0,ROUND(IPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47016},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R226,$D227)*-1,0),ROUND(PPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B227,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I227=0,0,ROUND(PPMT(VLOOKUP($C227,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":80967},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),SUM(E227:H227,J227:K227),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),D227-F227-J227,\"\")","v":28203590},null,null,219]
[17,{"$f":"ROWS($B$27:B228)","v":202},{"$f":"IF(AND(ValuesEntered,R227>0),IF(AND(ISNUMBER(O227),R227>0),EDATE(C227,1),\"\"),\"\")","v":"2034-01-01"},28203590,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C228)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R227,$D228)*-1,0),ROUND(IPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B228,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I228=0,0,ROUND(IPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46847},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R227,$D228)*-1,0),ROUND(PPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B228,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I228=0,0,ROUND(PPMT(VLOOKUP($C228,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81136},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),SUM(E228:H228,J228:K228),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),D228-F228-J228,\"\")","v":28122454},null,null,218]
[17,{"$f":"ROWS($B$27:B229)","v":203},{"$f":"IF(AND(ValuesEntered,R228>0),IF(AND(ISNUMBER(O228),R228>0),EDATE(C228,1),\"\"),\"\")","v":"2034-02-01"},28122454,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C229)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R228,$D229)*-1,0),ROUND(IPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B229,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I229=0,0,ROUND(IPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46678},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R228,$D229)*-1,0),ROUND(PPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B229,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I229=0,0,ROUND(PPMT(VLOOKUP($C229,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81305},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),SUM(E229:H229,J229:K229),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),D229-F229-J229,\"\")","v":28041149},null,null,217]
[17,{"$f":"ROWS($B$27:B230)","v":204},{"$f":"IF(AND(ValuesEntered,R229>0),IF(AND(ISNUMBER(O229),R229>0),EDATE(C229,1),\"\"),\"\")","v":"2034-03-01"},28041149,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C230)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R229,$D230)*-1,0),ROUND(IPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B230,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I230=0,0,ROUND(IPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46509},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R229,$D230)*-1,0),ROUND(PPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B230,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I230=0,0,ROUND(PPMT(VLOOKUP($C230,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81474},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),SUM(E230:H230,J230:K230),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),D230-F230-J230,\"\")","v":27959675},null,null,216]
[17,{"$f":"ROWS($B$27:B231)","v":205},{"$f":"IF(AND(ValuesEntered,R230>0),IF(AND(ISNUMBER(O230),R230>0),EDATE(C230,1),\"\"),\"\")","v":"2034-04-01"},27959675,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C231)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R230,$D231)*-1,0),ROUND(IPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B231,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I231=0,0,ROUND(IPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61869},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R230,$D231)*-1,0),ROUND(PPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B231,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I231=0,0,ROUND(PPMT(VLOOKUP($C231,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":281259},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),SUM(E231:H231,J231:K231),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),D231-F231-J231,\"\")","v":27678416},null,null,215]
[17,{"$f":"ROWS($B$27:B232)","v":206},{"$f":"IF(AND(ValuesEntered,R231>0),IF(AND(ISNUMBER(O231),R231>0),EDATE(C231,1),\"\"),\"\")","v":"2034-05-01"},27678416,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C232)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R231,$D232)*-1,0),ROUND(IPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B232,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I232=0,0,ROUND(IPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46169},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R231,$D232)*-1,0),ROUND(PPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B232,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I232=0,0,ROUND(PPMT(VLOOKUP($C232,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81814},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),SUM(E232:H232,J232:K232),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),D232-F232-J232,\"\")","v":27596602},null,null,214]
[17,{"$f":"ROWS($B$27:B233)","v":207},{"$f":"IF(AND(ValuesEntered,R232>0),IF(AND(ISNUMBER(O232),R232>0),EDATE(C232,1),\"\"),\"\")","v":"2034-06-01"},27596602,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C233)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R232,$D233)*-1,0),ROUND(IPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B233,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I233=0,0,ROUND(IPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45999},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R232,$D233)*-1,0),ROUND(PPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B233,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I233=0,0,ROUND(PPMT(VLOOKUP($C233,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":81984},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),SUM(E233:H233,J233:K233),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),D233-F233-J233,\"\")","v":27514618},null,null,213]
[17,{"$f":"ROWS($B$27:B234)","v":208},{"$f":"IF(AND(ValuesEntered,R233>0),IF(AND(ISNUMBER(O233),R233>0),EDATE(C233,1),\"\"),\"\")","v":"2034-07-01"},27514618,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C234)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R233,$D234)*-1,0),ROUND(IPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B234,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I234=0,0,ROUND(IPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60942},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R233,$D234)*-1,0),ROUND(PPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B234,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I234=0,0,ROUND(PPMT(VLOOKUP($C234,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":282186},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),SUM(E234:H234,J234:K234),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),D234-F234-J234,\"\")","v":27232432},null,null,212]
[17,{"$f":"ROWS($B$27:B235)","v":209},{"$f":"IF(AND(ValuesEntered,R234>0),IF(AND(ISNUMBER(O234),R234>0),EDATE(C234,1),\"\"),\"\")","v":"2034-08-01"},27232432,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C235)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R234,$D235)*-1,0),ROUND(IPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B235,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I235=0,0,ROUND(IPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45657},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R234,$D235)*-1,0),ROUND(PPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B235,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I235=0,0,ROUND(PPMT(VLOOKUP($C235,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":82326},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),SUM(E235:H235,J235:K235),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),D235-F235-J235,\"\")","v":27150106},null,null,211]
[17,{"$f":"ROWS($B$27:B236)","v":210},{"$f":"IF(AND(ValuesEntered,R235>0),IF(AND(ISNUMBER(O235),R235>0),EDATE(C235,1),\"\"),\"\")","v":"2034-09-01"},27150106,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C236)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R235,$D236)*-1,0),ROUND(IPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B236,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I236=0,0,ROUND(IPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45485},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R235,$D236)*-1,0),ROUND(PPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B236,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I236=0,0,ROUND(PPMT(VLOOKUP($C236,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":82498},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),SUM(E236:H236,J236:K236),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),D236-F236-J236,\"\")","v":27067608},null,null,210]
[17,{"$f":"ROWS($B$27:B237)","v":211},{"$f":"IF(AND(ValuesEntered,R236>0),IF(AND(ISNUMBER(O236),R236>0),EDATE(C236,1),\"\"),\"\")","v":"2034-10-01"},27067608,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C237)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R236,$D237)*-1,0),ROUND(IPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B237,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I237=0,0,ROUND(IPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45313},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R236,$D237)*-1,0),ROUND(PPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B237,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I237=0,0,ROUND(PPMT(VLOOKUP($C237,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":82670},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),SUM(E237:H237,J237:K237),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),D237-F237-J237,\"\")","v":26984938},null,null,209]
[17,{"$f":"ROWS($B$27:B238)","v":212},{"$f":"IF(AND(ValuesEntered,R237>0),IF(AND(ISNUMBER(O237),R237>0),EDATE(C237,1),\"\"),\"\")","v":"2034-11-01"},26984938,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C238)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R237,$D238)*-1,0),ROUND(IPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B238,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I238=0,0,ROUND(IPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45141},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R237,$D238)*-1,0),ROUND(PPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B238,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I238=0,0,ROUND(PPMT(VLOOKUP($C238,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":82842},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),SUM(E238:H238,J238:K238),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),D238-F238-J238,\"\")","v":26902096},null,null,208]
[17,{"$f":"ROWS($B$27:B239)","v":213},{"$f":"IF(AND(ValuesEntered,R238>0),IF(AND(ISNUMBER(O238),R238>0),EDATE(C238,1),\"\"),\"\")","v":"2034-12-01"},26902096,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C239)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R238,$D239)*-1,0),ROUND(IPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B239,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I239=0,0,ROUND(IPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44969},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R238,$D239)*-1,0),ROUND(PPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B239,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I239=0,0,ROUND(PPMT(VLOOKUP($C239,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83015},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),SUM(E239:H239,J239:K239),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),D239-F239-J239,\"\")","v":26819081},null,null,207]
[18,{"$f":"ROWS($B$27:B240)","v":214},{"$f":"IF(AND(ValuesEntered,R239>0),IF(AND(ISNUMBER(O239),R239>0),EDATE(C239,1),\"\"),\"\")","v":"2035-01-01"},26819081,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C240)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R239,$D240)*-1,0),ROUND(IPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B240,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I240=0,0,ROUND(IPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44796},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R239,$D240)*-1,0),ROUND(PPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B240,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I240=0,0,ROUND(PPMT(VLOOKUP($C240,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83188},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),SUM(E240:H240,J240:K240),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),D240-F240-J240,\"\")","v":26735893},null,null,206]
[18,{"$f":"ROWS($B$27:B241)","v":215},{"$f":"IF(AND(ValuesEntered,R240>0),IF(AND(ISNUMBER(O240),R240>0),EDATE(C240,1),\"\"),\"\")","v":"2035-02-01"},26735893,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C241)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R240,$D241)*-1,0),ROUND(IPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B241,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I241=0,0,ROUND(IPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44622},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R240,$D241)*-1,0),ROUND(PPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B241,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I241=0,0,ROUND(PPMT(VLOOKUP($C241,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83361},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),SUM(E241:H241,J241:K241),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),D241-F241-J241,\"\")","v":26652532},null,null,205]
[18,{"$f":"ROWS($B$27:B242)","v":216},{"$f":"IF(AND(ValuesEntered,R241>0),IF(AND(ISNUMBER(O241),R241>0),EDATE(C241,1),\"\"),\"\")","v":"2035-03-01"},26652532,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C242)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R241,$D242)*-1,0),ROUND(IPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B242,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I242=0,0,ROUND(IPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44449},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R241,$D242)*-1,0),ROUND(PPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B242,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I242=0,0,ROUND(PPMT(VLOOKUP($C242,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83535},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),SUM(E242:H242,J242:K242),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),D242-F242-J242,\"\")","v":26568997},null,null,204]
[18,{"$f":"ROWS($B$27:B243)","v":217},{"$f":"IF(AND(ValuesEntered,R242>0),IF(AND(ISNUMBER(O242),R242>0),EDATE(C242,1),\"\"),\"\")","v":"2035-04-01"},26568997,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C243)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R242,$D243)*-1,0),ROUND(IPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B243,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I243=0,0,ROUND(IPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58972},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R242,$D243)*-1,0),ROUND(PPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B243,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I243=0,0,ROUND(PPMT(VLOOKUP($C243,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":284157},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),SUM(E243:H243,J243:K243),\"\")","v":343129},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),D243-F243-J243,\"\")","v":26284840},null,null,203]
[18,{"$f":"ROWS($B$27:B244)","v":218},{"$f":"IF(AND(ValuesEntered,R243>0),IF(AND(ISNUMBER(O243),R243>0),EDATE(C243,1),\"\"),\"\")","v":"2035-05-01"},26284840,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C244)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R243,$D244)*-1,0),ROUND(IPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B244,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I244=0,0,ROUND(IPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44100},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R243,$D244)*-1,0),ROUND(PPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B244,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I244=0,0,ROUND(PPMT(VLOOKUP($C244,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":83883},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),SUM(E244:H244,J244:K244),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),D244-F244-J244,\"\")","v":26200957},null,null,202]
[18,{"$f":"ROWS($B$27:B245)","v":219},{"$f":"IF(AND(ValuesEntered,R244>0),IF(AND(ISNUMBER(O244),R244>0),EDATE(C244,1),\"\"),\"\")","v":"2035-06-01"},26200957,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C245)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R244,$D245)*-1,0),ROUND(IPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B245,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I245=0,0,ROUND(IPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43926},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R244,$D245)*-1,0),ROUND(PPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B245,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I245=0,0,ROUND(PPMT(VLOOKUP($C245,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":84058},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),SUM(E245:H245,J245:K245),\"\")","v":127984},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),D245-F245-J245,\"\")","v":26116899},null,null,201]
[18,{"$f":"ROWS($B$27:B246)","v":220},{"$f":"IF(AND(ValuesEntered,R245>0),IF(AND(ISNUMBER(O245),R245>0),EDATE(C245,1),\"\"),\"\")","v":"2035-07-01"},26116899,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C246)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R245,$D246)*-1,0),ROUND(IPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B246,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I246=0,0,ROUND(IPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58030},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R245,$D246)*-1,0),ROUND(PPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B246,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I246=0,0,ROUND(PPMT(VLOOKUP($C246,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":285099},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),SUM(E246:H246,J246:K246),\"\")","v":343129},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),D246-F246-J246,\"\")","v":25831800},null,null,200]
[18,{"$f":"ROWS($B$27:B247)","v":221},{"$f":"IF(AND(ValuesEntered,R246>0),IF(AND(ISNUMBER(O246),R246>0),EDATE(C246,1),\"\"),\"\")","v":"2035-08-01"},25831800,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C247)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R246,$D247)*-1,0),ROUND(IPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B247,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I247=0,0,ROUND(IPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43575},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R246,$D247)*-1,0),ROUND(PPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B247,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I247=0,0,ROUND(PPMT(VLOOKUP($C247,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":84408},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),SUM(E247:H247,J247:K247),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),D247-F247-J247,\"\")","v":25747392},null,null,199]
[18,{"$f":"ROWS($B$27:B248)","v":222},{"$f":"IF(AND(ValuesEntered,R247>0),IF(AND(ISNUMBER(O247),R247>0),EDATE(C247,1),\"\"),\"\")","v":"2035-09-01"},25747392,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C248)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R247,$D248)*-1,0),ROUND(IPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B248,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I248=0,0,ROUND(IPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43399},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R247,$D248)*-1,0),ROUND(PPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B248,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I248=0,0,ROUND(PPMT(VLOOKUP($C248,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":84584},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),SUM(E248:H248,J248:K248),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),D248-F248-J248,\"\")","v":25662808},null,null,198]
[18,{"$f":"ROWS($B$27:B249)","v":223},{"$f":"IF(AND(ValuesEntered,R248>0),IF(AND(ISNUMBER(O248),R248>0),EDATE(C248,1),\"\"),\"\")","v":"2035-10-01"},25662808,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C249)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R248,$D249)*-1,0),ROUND(IPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B249,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I249=0,0,ROUND(IPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43223},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R248,$D249)*-1,0),ROUND(PPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B249,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I249=0,0,ROUND(PPMT(VLOOKUP($C249,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":84760},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),SUM(E249:H249,J249:K249),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),D249-F249-J249,\"\")","v":25578048},null,null,197]
[18,{"$f":"ROWS($B$27:B250)","v":224},{"$f":"IF(AND(ValuesEntered,R249>0),IF(AND(ISNUMBER(O249),R249>0),EDATE(C249,1),\"\"),\"\")","v":"2035-11-01"},25578048,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C250)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R249,$D250)*-1,0),ROUND(IPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B250,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I250=0,0,ROUND(IPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43046},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R249,$D250)*-1,0),ROUND(PPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B250,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I250=0,0,ROUND(PPMT(VLOOKUP($C250,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":84937},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),SUM(E250:H250,J250:K250),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),D250-F250-J250,\"\")","v":25493111},null,null,196]
[18,{"$f":"ROWS($B$27:B251)","v":225},{"$f":"IF(AND(ValuesEntered,R250>0),IF(AND(ISNUMBER(O250),R250>0),EDATE(C250,1),\"\"),\"\")","v":"2035-12-01"},25493111,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C251)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R250,$D251)*-1,0),ROUND(IPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B251,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I251=0,0,ROUND(IPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42869},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R250,$D251)*-1,0),ROUND(PPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B251,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I251=0,0,ROUND(PPMT(VLOOKUP($C251,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85114},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),SUM(E251:H251,J251:K251),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),D251-F251-J251,\"\")","v":25407997},null,null,195]
[19,{"$f":"ROWS($B$27:B252)","v":226},{"$f":"IF(AND(ValuesEntered,R251>0),IF(AND(ISNUMBER(O251),R251>0),EDATE(C251,1),\"\"),\"\")","v":"2036-01-01"},25407997,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C252)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R251,$D252)*-1,0),ROUND(IPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B252,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I252=0,0,ROUND(IPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42692},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R251,$D252)*-1,0),ROUND(PPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B252,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I252=0,0,ROUND(PPMT(VLOOKUP($C252,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85291},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),SUM(E252:H252,J252:K252),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),D252-F252-J252,\"\")","v":25322706},null,null,194]
[19,{"$f":"ROWS($B$27:B253)","v":227},{"$f":"IF(AND(ValuesEntered,R252>0),IF(AND(ISNUMBER(O252),R252>0),EDATE(C252,1),\"\"),\"\")","v":"2036-02-01"},25322706,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C253)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R252,$D253)*-1,0),ROUND(IPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B253,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I253=0,0,ROUND(IPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42514},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R252,$D253)*-1,0),ROUND(PPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B253,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I253=0,0,ROUND(PPMT(VLOOKUP($C253,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85469},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),SUM(E253:H253,J253:K253),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),D253-F253-J253,\"\")","v":25237237},null,null,193]
[19,{"$f":"ROWS($B$27:B254)","v":228},{"$f":"IF(AND(ValuesEntered,R253>0),IF(AND(ISNUMBER(O253),R253>0),EDATE(C253,1),\"\"),\"\")","v":"2036-03-01"},25237237,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C254)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R253,$D254)*-1,0),ROUND(IPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B254,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I254=0,0,ROUND(IPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42336},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R253,$D254)*-1,0),ROUND(PPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B254,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I254=0,0,ROUND(PPMT(VLOOKUP($C254,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":85647},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),SUM(E254:H254,J254:K254),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),D254-F254-J254,\"\")","v":25151590},null,null,192]
[19,{"$f":"ROWS($B$27:B255)","v":229},{"$f":"IF(AND(ValuesEntered,R254>0),IF(AND(ISNUMBER(O254),R254>0),EDATE(C254,1),\"\"),\"\")","v":"2036-04-01"},25151590,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C255)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R254,$D255)*-1,0),ROUND(IPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B255,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I255=0,0,ROUND(IPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56019},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R254,$D255)*-1,0),ROUND(PPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B255,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I255=0,0,ROUND(PPMT(VLOOKUP($C255,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":287109},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),SUM(E255:H255,J255:K255),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),D255-F255-J255,\"\")","v":24864481},null,null,191]
[19,{"$f":"ROWS($B$27:B256)","v":230},{"$f":"IF(AND(ValuesEntered,R255>0),IF(AND(ISNUMBER(O255),R255>0),EDATE(C255,1),\"\"),\"\")","v":"2036-05-01"},24864481,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C256)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R255,$D256)*-1,0),ROUND(IPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B256,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I256=0,0,ROUND(IPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41979},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R255,$D256)*-1,0),ROUND(PPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B256,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I256=0,0,ROUND(PPMT(VLOOKUP($C256,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86004},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),SUM(E256:H256,J256:K256),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),D256-F256-J256,\"\")","v":24778477},null,null,190]
[19,{"$f":"ROWS($B$27:B257)","v":231},{"$f":"IF(AND(ValuesEntered,R256>0),IF(AND(ISNUMBER(O256),R256>0),EDATE(C256,1),\"\"),\"\")","v":"2036-06-01"},24778477,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C257)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R256,$D257)*-1,0),ROUND(IPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B257,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I257=0,0,ROUND(IPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41800},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R256,$D257)*-1,0),ROUND(PPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B257,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I257=0,0,ROUND(PPMT(VLOOKUP($C257,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86183},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),SUM(E257:H257,J257:K257),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),D257-F257-J257,\"\")","v":24692294},null,null,189]
[19,{"$f":"ROWS($B$27:B258)","v":232},{"$f":"IF(AND(ValuesEntered,R257>0),IF(AND(ISNUMBER(O257),R257>0),EDATE(C257,1),\"\"),\"\")","v":"2036-07-01"},24692294,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C258)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R257,$D258)*-1,0),ROUND(IPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B258,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I258=0,0,ROUND(IPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":55062},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R257,$D258)*-1,0),ROUND(PPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B258,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I258=0,0,ROUND(PPMT(VLOOKUP($C258,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":288066},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),SUM(E258:H258,J258:K258),\"\")","v":343128},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),D258-F258-J258,\"\")","v":24404228},null,null,188]
[19,{"$f":"ROWS($B$27:B259)","v":233},{"$f":"IF(AND(ValuesEntered,R258>0),IF(AND(ISNUMBER(O258),R258>0),EDATE(C258,1),\"\"),\"\")","v":"2036-08-01"},24404228,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C259)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R258,$D259)*-1,0),ROUND(IPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B259,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I259=0,0,ROUND(IPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41440},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R258,$D259)*-1,0),ROUND(PPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B259,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I259=0,0,ROUND(PPMT(VLOOKUP($C259,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86543},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),SUM(E259:H259,J259:K259),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),D259-F259-J259,\"\")","v":24317685},null,null,187]
[19,{"$f":"ROWS($B$27:B260)","v":234},{"$f":"IF(AND(ValuesEntered,R259>0),IF(AND(ISNUMBER(O259),R259>0),EDATE(C259,1),\"\"),\"\")","v":"2036-09-01"},24317685,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C260)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R259,$D260)*-1,0),ROUND(IPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B260,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I260=0,0,ROUND(IPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41260},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R259,$D260)*-1,0),ROUND(PPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B260,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I260=0,0,ROUND(PPMT(VLOOKUP($C260,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86723},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),SUM(E260:H260,J260:K260),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),D260-F260-J260,\"\")","v":24230962},null,null,186]
[19,{"$f":"ROWS($B$27:B261)","v":235},{"$f":"IF(AND(ValuesEntered,R260>0),IF(AND(ISNUMBER(O260),R260>0),EDATE(C260,1),\"\"),\"\")","v":"2036-10-01"},24230962,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C261)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R260,$D261)*-1,0),ROUND(IPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B261,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I261=0,0,ROUND(IPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41079},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R260,$D261)*-1,0),ROUND(PPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B261,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I261=0,0,ROUND(PPMT(VLOOKUP($C261,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":86904},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),SUM(E261:H261,J261:K261),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),D261-F261-J261,\"\")","v":24144058},null,null,185]
[19,{"$f":"ROWS($B$27:B262)","v":236},{"$f":"IF(AND(ValuesEntered,R261>0),IF(AND(ISNUMBER(O261),R261>0),EDATE(C261,1),\"\"),\"\")","v":"2036-11-01"},24144058,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C262)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R261,$D262)*-1,0),ROUND(IPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B262,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I262=0,0,ROUND(IPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40898},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R261,$D262)*-1,0),ROUND(PPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B262,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I262=0,0,ROUND(PPMT(VLOOKUP($C262,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87085},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),SUM(E262:H262,J262:K262),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),D262-F262-J262,\"\")","v":24056973},null,null,184]
[19,{"$f":"ROWS($B$27:B263)","v":237},{"$f":"IF(AND(ValuesEntered,R262>0),IF(AND(ISNUMBER(O262),R262>0),EDATE(C262,1),\"\"),\"\")","v":"2036-12-01"},24056973,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C263)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R262,$D263)*-1,0),ROUND(IPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B263,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I263=0,0,ROUND(IPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40717},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R262,$D263)*-1,0),ROUND(PPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B263,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I263=0,0,ROUND(PPMT(VLOOKUP($C263,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87266},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),SUM(E263:H263,J263:K263),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),D263-F263-J263,\"\")","v":23969707},null,null,183]
[20,{"$f":"ROWS($B$27:B264)","v":238},{"$f":"IF(AND(ValuesEntered,R263>0),IF(AND(ISNUMBER(O263),R263>0),EDATE(C263,1),\"\"),\"\")","v":"2037-01-01"},23969707,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C264)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R263,$D264)*-1,0),ROUND(IPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B264,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I264=0,0,ROUND(IPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40535},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R263,$D264)*-1,0),ROUND(PPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B264,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I264=0,0,ROUND(PPMT(VLOOKUP($C264,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87448},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),SUM(E264:H264,J264:K264),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),D264-F264-J264,\"\")","v":23882259},null,null,182]
[20,{"$f":"ROWS($B$27:B265)","v":239},{"$f":"IF(AND(ValuesEntered,R264>0),IF(AND(ISNUMBER(O264),R264>0),EDATE(C264,1),\"\"),\"\")","v":"2037-02-01"},23882259,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C265)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R264,$D265)*-1,0),ROUND(IPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B265,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I265=0,0,ROUND(IPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40353},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R264,$D265)*-1,0),ROUND(PPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B265,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I265=0,0,ROUND(PPMT(VLOOKUP($C265,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87630},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),SUM(E265:H265,J265:K265),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),D265-F265-J265,\"\")","v":23794629},null,null,181]
[20,{"$f":"ROWS($B$27:B266)","v":240},{"$f":"IF(AND(ValuesEntered,R265>0),IF(AND(ISNUMBER(O265),R265>0),EDATE(C265,1),\"\"),\"\")","v":"2037-03-01"},23794629,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C266)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R265,$D266)*-1,0),ROUND(IPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B266,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I266=0,0,ROUND(IPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40170},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R265,$D266)*-1,0),ROUND(PPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B266,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I266=0,0,ROUND(PPMT(VLOOKUP($C266,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":87813},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),SUM(E266:H266,J266:K266),\"\")","v":127983},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),D266-F266-J266,\"\")","v":23706816},null,null,180]
[20,{"$f":"ROWS($B$27:B267)","v":241},{"$f":"IF(AND(ValuesEntered,R266>0),IF(AND(ISNUMBER(O266),R266>0),EDATE(C266,1),\"\"),\"\")","v":"2037-04-01"},23706816,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C267)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R266,$D267)*-1,0),ROUND(IPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B267,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I267=0,0,ROUND(IPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":65629},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R266,$D267)*-1,0),ROUND(PPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B267,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I267=0,0,ROUND(PPMT(VLOOKUP($C267,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":290407},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),SUM(E267:H267,J267:K267),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),D267-F267-J267,\"\")","v":23416409},null,null,179]
[20,{"$f":"ROWS($B$27:B268)","v":242},{"$f":"IF(AND(ValuesEntered,R267>0),IF(AND(ISNUMBER(O267),R267>0),EDATE(C267,1),\"\"),\"\")","v":"2037-05-01"},23416409,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C268)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R267,$D268)*-1,0),ROUND(IPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B268,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I268=0,0,ROUND(IPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49657},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R267,$D268)*-1,0),ROUND(PPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B268,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I268=0,0,ROUND(PPMT(VLOOKUP($C268,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":88119},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),SUM(E268:H268,J268:K268),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),D268-F268-J268,\"\")","v":23328290},null,null,178]
[20,{"$f":"ROWS($B$27:B269)","v":243},{"$f":"IF(AND(ValuesEntered,R268>0),IF(AND(ISNUMBER(O268),R268>0),EDATE(C268,1),\"\"),\"\")","v":"2037-06-01"},23328290,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C269)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R268,$D269)*-1,0),ROUND(IPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B269,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I269=0,0,ROUND(IPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49437},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R268,$D269)*-1,0),ROUND(PPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B269,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I269=0,0,ROUND(PPMT(VLOOKUP($C269,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":88339},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),SUM(E269:H269,J269:K269),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),D269-F269-J269,\"\")","v":23239951},null,null,177]
[20,{"$f":"ROWS($B$27:B270)","v":244},{"$f":"IF(AND(ValuesEntered,R269>0),IF(AND(ISNUMBER(O269),R269>0),EDATE(C269,1),\"\"),\"\")","v":"2037-07-01"},23239951,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C270)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R269,$D270)*-1,0),ROUND(IPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B270,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I270=0,0,ROUND(IPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":64461},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R269,$D270)*-1,0),ROUND(PPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B270,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I270=0,0,ROUND(PPMT(VLOOKUP($C270,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":291574},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),SUM(E270:H270,J270:K270),\"\")","v":356035},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),D270-F270-J270,\"\")","v":22948377},null,null,176]
[20,{"$f":"ROWS($B$27:B271)","v":245},{"$f":"IF(AND(ValuesEntered,R270>0),IF(AND(ISNUMBER(O270),R270>0),EDATE(C270,1),\"\"),\"\")","v":"2037-08-01"},22948377,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C271)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R270,$D271)*-1,0),ROUND(IPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B271,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I271=0,0,ROUND(IPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48995},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R270,$D271)*-1,0),ROUND(PPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B271,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I271=0,0,ROUND(PPMT(VLOOKUP($C271,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":88782},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),SUM(E271:H271,J271:K271),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),D271-F271-J271,\"\")","v":22859595},null,null,175]
[20,{"$f":"ROWS($B$27:B272)","v":246},{"$f":"IF(AND(ValuesEntered,R271>0),IF(AND(ISNUMBER(O271),R271>0),EDATE(C271,1),\"\"),\"\")","v":"2037-09-01"},22859595,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C272)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R271,$D272)*-1,0),ROUND(IPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B272,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I272=0,0,ROUND(IPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48773},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R271,$D272)*-1,0),ROUND(PPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B272,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I272=0,0,ROUND(PPMT(VLOOKUP($C272,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89004},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),SUM(E272:H272,J272:K272),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),D272-F272-J272,\"\")","v":22770591},null,null,174]
[20,{"$f":"ROWS($B$27:B273)","v":247},{"$f":"IF(AND(ValuesEntered,R272>0),IF(AND(ISNUMBER(O272),R272>0),EDATE(C272,1),\"\"),\"\")","v":"2037-10-01"},22770591,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C273)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R272,$D273)*-1,0),ROUND(IPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B273,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I273=0,0,ROUND(IPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48550},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R272,$D273)*-1,0),ROUND(PPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B273,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I273=0,0,ROUND(PPMT(VLOOKUP($C273,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89226},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),SUM(E273:H273,J273:K273),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),D273-F273-J273,\"\")","v":22681365},null,null,173]
[20,{"$f":"ROWS($B$27:B274)","v":248},{"$f":"IF(AND(ValuesEntered,R273>0),IF(AND(ISNUMBER(O273),R273>0),EDATE(C273,1),\"\"),\"\")","v":"2037-11-01"},22681365,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C274)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R273,$D274)*-1,0),ROUND(IPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B274,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I274=0,0,ROUND(IPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48327},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R273,$D274)*-1,0),ROUND(PPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B274,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I274=0,0,ROUND(PPMT(VLOOKUP($C274,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89449},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),SUM(E274:H274,J274:K274),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),D274-F274-J274,\"\")","v":22591916},null,null,172]
[20,{"$f":"ROWS($B$27:B275)","v":249},{"$f":"IF(AND(ValuesEntered,R274>0),IF(AND(ISNUMBER(O274),R274>0),EDATE(C274,1),\"\"),\"\")","v":"2037-12-01"},22591916,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C275)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R274,$D275)*-1,0),ROUND(IPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B275,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I275=0,0,ROUND(IPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":48103},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R274,$D275)*-1,0),ROUND(PPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B275,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I275=0,0,ROUND(PPMT(VLOOKUP($C275,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89673},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),SUM(E275:H275,J275:K275),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),D275-F275-J275,\"\")","v":22502243},null,null,171]
[21,{"$f":"ROWS($B$27:B276)","v":250},{"$f":"IF(AND(ValuesEntered,R275>0),IF(AND(ISNUMBER(O275),R275>0),EDATE(C275,1),\"\"),\"\")","v":"2038-01-01"},22502243,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C276)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R275,$D276)*-1,0),ROUND(IPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B276,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I276=0,0,ROUND(IPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47879},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R275,$D276)*-1,0),ROUND(PPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B276,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I276=0,0,ROUND(PPMT(VLOOKUP($C276,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":89897},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),SUM(E276:H276,J276:K276),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),D276-F276-J276,\"\")","v":22412346},null,null,170]
[21,{"$f":"ROWS($B$27:B277)","v":251},{"$f":"IF(AND(ValuesEntered,R276>0),IF(AND(ISNUMBER(O276),R276>0),EDATE(C276,1),\"\"),\"\")","v":"2038-02-01"},22412346,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C277)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R276,$D277)*-1,0),ROUND(IPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B277,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I277=0,0,ROUND(IPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47655},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R276,$D277)*-1,0),ROUND(PPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B277,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I277=0,0,ROUND(PPMT(VLOOKUP($C277,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90122},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),SUM(E277:H277,J277:K277),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),D277-F277-J277,\"\")","v":22322224},null,null,169]
[21,{"$f":"ROWS($B$27:B278)","v":252},{"$f":"IF(AND(ValuesEntered,R277>0),IF(AND(ISNUMBER(O277),R277>0),EDATE(C277,1),\"\"),\"\")","v":"2038-03-01"},22322224,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C278)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R277,$D278)*-1,0),ROUND(IPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B278,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I278=0,0,ROUND(IPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":47429},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R277,$D278)*-1,0),ROUND(PPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B278,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I278=0,0,ROUND(PPMT(VLOOKUP($C278,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90347},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),SUM(E278:H278,J278:K278),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),D278-F278-J278,\"\")","v":22231877},null,null,168]
[21,{"$f":"ROWS($B$27:B279)","v":253},{"$f":"IF(AND(ValuesEntered,R278>0),IF(AND(ISNUMBER(O278),R278>0),EDATE(C278,1),\"\"),\"\")","v":"2038-04-01"},22231877,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C279)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R278,$D279)*-1,0),ROUND(IPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B279,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I279=0,0,ROUND(IPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":61941},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R278,$D279)*-1,0),ROUND(PPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B279,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I279=0,0,ROUND(PPMT(VLOOKUP($C279,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":294095},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),SUM(E279:H279,J279:K279),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),D279-F279-J279,\"\")","v":21937782},null,null,167]
[21,{"$f":"ROWS($B$27:B280)","v":254},{"$f":"IF(AND(ValuesEntered,R279>0),IF(AND(ISNUMBER(O279),R279>0),EDATE(C279,1),\"\"),\"\")","v":"2038-05-01"},21937782,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C280)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R279,$D280)*-1,0),ROUND(IPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B280,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I280=0,0,ROUND(IPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46977},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R279,$D280)*-1,0),ROUND(PPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B280,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I280=0,0,ROUND(PPMT(VLOOKUP($C280,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":90799},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),SUM(E280:H280,J280:K280),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),D280-F280-J280,\"\")","v":21846983},null,null,166]
[21,{"$f":"ROWS($B$27:B281)","v":255},{"$f":"IF(AND(ValuesEntered,R280>0),IF(AND(ISNUMBER(O280),R280>0),EDATE(C280,1),\"\"),\"\")","v":"2038-06-01"},21846983,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C281)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R280,$D281)*-1,0),ROUND(IPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B281,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I281=0,0,ROUND(IPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46750},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R280,$D281)*-1,0),ROUND(PPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B281,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I281=0,0,ROUND(PPMT(VLOOKUP($C281,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91026},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),SUM(E281:H281,J281:K281),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),D281-F281-J281,\"\")","v":21755957},null,null,165]
[21,{"$f":"ROWS($B$27:B282)","v":256},{"$f":"IF(AND(ValuesEntered,R281>0),IF(AND(ISNUMBER(O281),R281>0),EDATE(C281,1),\"\"),\"\")","v":"2038-07-01"},21755957,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C282)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R281,$D282)*-1,0),ROUND(IPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B282,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I282=0,0,ROUND(IPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":60751},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R281,$D282)*-1,0),ROUND(PPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B282,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I282=0,0,ROUND(PPMT(VLOOKUP($C282,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":295284},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),SUM(E282:H282,J282:K282),\"\")","v":356035},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),D282-F282-J282,\"\")","v":21460673},null,null,164]
[21,{"$f":"ROWS($B$27:B283)","v":257},{"$f":"IF(AND(ValuesEntered,R282>0),IF(AND(ISNUMBER(O282),R282>0),EDATE(C282,1),\"\"),\"\")","v":"2038-08-01"},21460673,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C283)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R282,$D283)*-1,0),ROUND(IPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B283,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I283=0,0,ROUND(IPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46294},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R282,$D283)*-1,0),ROUND(PPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B283,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I283=0,0,ROUND(PPMT(VLOOKUP($C283,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91482},null,null,{"$f":"IF(ISNUMBER(C283)=FALSE,\"\",IF(AND(D283>$E$15,OR(MONTH(C283)=$E$16,MONTH(C283)=$E$17,MONTH(C283)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),SUM(E283:H283,J283:K283),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),D283-F283-J283,\"\")","v":21369191},null,null,163]
[{"$f":"ABS(YEAR($C$27)-YEAR(C284))","v":21},{"$f":"ROWS($B$27:B284)","v":258},{"$f":"IF(AND(ValuesEntered,R283>0),IF(AND(ISNUMBER(O283),R283>0),EDATE(C283,1),\"\"),\"\")","v":"2038-09-01"},{"$f":"IF(C284=\"\",0,O283)","v":21369191},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C284)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R283,$D284)*-1,0),ROUND(IPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B284,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I284=0,0,ROUND(IPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46066},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R283,$D284)*-1,0),ROUND(PPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B284,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I284=0,0,ROUND(PPMT(VLOOKUP($C284,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91711},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),SUM(E284:H284,J284:K284),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),D284-F284-J284,\"\")","v":21277480},null,null,{"$f":"IF(AND($J284>0,$E$19=\"時間短縮\"),Remain_Month,$R283-1)","v":162}]
[21,{"$f":"ROWS($B$27:B285)","v":259},{"$f":"IF(AND(ValuesEntered,R284>0),IF(AND(ISNUMBER(O284),R284>0),EDATE(C284,1),\"\"),\"\")","v":"2038-10-01"},21277480,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C285)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R284,$D285)*-1,0),ROUND(IPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B285,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I285=0,0,ROUND(IPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45836},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R284,$D285)*-1,0),ROUND(PPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B285,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I285=0,0,ROUND(PPMT(VLOOKUP($C285,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":91940},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),SUM(E285:H285,J285:K285),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),D285-F285-J285,\"\")","v":21185540},null,null,161]
[21,{"$f":"ROWS($B$27:B286)","v":260},{"$f":"IF(AND(ValuesEntered,R285>0),IF(AND(ISNUMBER(O285),R285>0),EDATE(C285,1),\"\"),\"\")","v":"2038-11-01"},21185540,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C286)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R285,$D286)*-1,0),ROUND(IPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B286,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I286=0,0,ROUND(IPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45606},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R285,$D286)*-1,0),ROUND(PPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B286,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I286=0,0,ROUND(PPMT(VLOOKUP($C286,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92170},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),SUM(E286:H286,J286:K286),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),D286-F286-J286,\"\")","v":21093370},null,null,160]
[21,{"$f":"ROWS($B$27:B287)","v":261},{"$f":"IF(AND(ValuesEntered,R286>0),IF(AND(ISNUMBER(O286),R286>0),EDATE(C286,1),\"\"),\"\")","v":"2038-12-01"},21093370,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C287)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R286,$D287)*-1,0),ROUND(IPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B287,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I287=0,0,ROUND(IPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45376},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R286,$D287)*-1,0),ROUND(PPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B287,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I287=0,0,ROUND(PPMT(VLOOKUP($C287,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92400},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),SUM(E287:H287,J287:K287),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),D287-F287-J287,\"\")","v":21000970},null,null,159]
[22,{"$f":"ROWS($B$27:B288)","v":262},{"$f":"IF(AND(ValuesEntered,R287>0),IF(AND(ISNUMBER(O287),R287>0),EDATE(C287,1),\"\"),\"\")","v":"2039-01-01"},21000970,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C288)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R287,$D288)*-1,0),ROUND(IPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B288,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I288=0,0,ROUND(IPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":45145},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R287,$D288)*-1,0),ROUND(PPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B288,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I288=0,0,ROUND(PPMT(VLOOKUP($C288,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92631},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),SUM(E288:H288,J288:K288),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),D288-F288-J288,\"\")","v":20908339},null,null,158]
[22,{"$f":"ROWS($B$27:B289)","v":263},{"$f":"IF(AND(ValuesEntered,R288>0),IF(AND(ISNUMBER(O288),R288>0),EDATE(C288,1),\"\"),\"\")","v":"2039-02-01"},20908339,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C289)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R288,$D289)*-1,0),ROUND(IPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B289,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I289=0,0,ROUND(IPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44913},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R288,$D289)*-1,0),ROUND(PPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B289,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I289=0,0,ROUND(PPMT(VLOOKUP($C289,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":92863},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),SUM(E289:H289,J289:K289),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),D289-F289-J289,\"\")","v":20815476},null,null,157]
[22,{"$f":"ROWS($B$27:B290)","v":264},{"$f":"IF(AND(ValuesEntered,R289>0),IF(AND(ISNUMBER(O289),R289>0),EDATE(C289,1),\"\"),\"\")","v":"2039-03-01"},20815476,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C290)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R289,$D290)*-1,0),ROUND(IPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B290,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I290=0,0,ROUND(IPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44681},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R289,$D290)*-1,0),ROUND(PPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B290,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I290=0,0,ROUND(PPMT(VLOOKUP($C290,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93095},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),SUM(E290:H290,J290:K290),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),D290-F290-J290,\"\")","v":20722381},null,null,156]
[22,{"$f":"ROWS($B$27:B291)","v":265},{"$f":"IF(AND(ValuesEntered,R290>0),IF(AND(ISNUMBER(O290),R290>0),EDATE(C290,1),\"\"),\"\")","v":"2039-04-01"},20722381,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C291)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R290,$D291)*-1,0),ROUND(IPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B291,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I291=0,0,ROUND(IPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":58168},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R290,$D291)*-1,0),ROUND(PPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B291,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I291=0,0,ROUND(PPMT(VLOOKUP($C291,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":297868},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),SUM(E291:H291,J291:K291),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),D291-F291-J291,\"\")","v":20424513},null,null,155]
[22,{"$f":"ROWS($B$27:B292)","v":266},{"$f":"IF(AND(ValuesEntered,R291>0),IF(AND(ISNUMBER(O291),R291>0),EDATE(C291,1),\"\"),\"\")","v":"2039-05-01"},20424513,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C292)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R291,$D292)*-1,0),ROUND(IPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B292,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I292=0,0,ROUND(IPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44215},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R291,$D292)*-1,0),ROUND(PPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B292,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I292=0,0,ROUND(PPMT(VLOOKUP($C292,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93561},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),SUM(E292:H292,J292:K292),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),D292-F292-J292,\"\")","v":20330952},null,null,154]
[22,{"$f":"ROWS($B$27:B293)","v":267},{"$f":"IF(AND(ValuesEntered,R292>0),IF(AND(ISNUMBER(O292),R292>0),EDATE(C292,1),\"\"),\"\")","v":"2039-06-01"},20330952,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C293)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R292,$D293)*-1,0),ROUND(IPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B293,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I293=0,0,ROUND(IPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43981},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R292,$D293)*-1,0),ROUND(PPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B293,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I293=0,0,ROUND(PPMT(VLOOKUP($C293,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":93795},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),SUM(E293:H293,J293:K293),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),D293-F293-J293,\"\")","v":20237157},null,null,153]
[22,{"$f":"ROWS($B$27:B294)","v":268},{"$f":"IF(AND(ValuesEntered,R293>0),IF(AND(ISNUMBER(O293),R293>0),EDATE(C293,1),\"\"),\"\")","v":"2039-07-01"},20237157,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C294)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R293,$D294)*-1,0),ROUND(IPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B294,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I294=0,0,ROUND(IPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56955},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R293,$D294)*-1,0),ROUND(PPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B294,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I294=0,0,ROUND(PPMT(VLOOKUP($C294,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":299082},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),SUM(E294:H294,J294:K294),\"\")","v":356037},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),D294-F294-J294,\"\")","v":19938075},null,null,152]
[22,{"$f":"ROWS($B$27:B295)","v":269},{"$f":"IF(AND(ValuesEntered,R294>0),IF(AND(ISNUMBER(O294),R294>0),EDATE(C294,1),\"\"),\"\")","v":"2039-08-01"},19938075,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C295)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R294,$D295)*-1,0),ROUND(IPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B295,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I295=0,0,ROUND(IPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43512},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R294,$D295)*-1,0),ROUND(PPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B295,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I295=0,0,ROUND(PPMT(VLOOKUP($C295,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94265},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),SUM(E295:H295,J295:K295),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),D295-F295-J295,\"\")","v":19843810},null,null,151]
[22,{"$f":"ROWS($B$27:B296)","v":270},{"$f":"IF(AND(ValuesEntered,R295>0),IF(AND(ISNUMBER(O295),R295>0),EDATE(C295,1),\"\"),\"\")","v":"2039-09-01"},19843810,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C296)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R295,$D296)*-1,0),ROUND(IPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B296,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I296=0,0,ROUND(IPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43276},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R295,$D296)*-1,0),ROUND(PPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B296,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I296=0,0,ROUND(PPMT(VLOOKUP($C296,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94500},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),SUM(E296:H296,J296:K296),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),D296-F296-J296,\"\")","v":19749310},null,null,150]
[22,{"$f":"ROWS($B$27:B297)","v":271},{"$f":"IF(AND(ValuesEntered,R296>0),IF(AND(ISNUMBER(O296),R296>0),EDATE(C296,1),\"\"),\"\")","v":"2039-10-01"},19749310,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C297)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R296,$D297)*-1,0),ROUND(IPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B297,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I297=0,0,ROUND(IPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43040},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R296,$D297)*-1,0),ROUND(PPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B297,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I297=0,0,ROUND(PPMT(VLOOKUP($C297,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94737},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),SUM(E297:H297,J297:K297),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),D297-F297-J297,\"\")","v":19654573},null,null,149]
[22,{"$f":"ROWS($B$27:B298)","v":272},{"$f":"IF(AND(ValuesEntered,R297>0),IF(AND(ISNUMBER(O297),R297>0),EDATE(C297,1),\"\"),\"\")","v":"2039-11-01"},19654573,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C298)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R297,$D298)*-1,0),ROUND(IPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B298,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I298=0,0,ROUND(IPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42803},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R297,$D298)*-1,0),ROUND(PPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B298,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I298=0,0,ROUND(PPMT(VLOOKUP($C298,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":94973},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),SUM(E298:H298,J298:K298),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),D298-F298-J298,\"\")","v":19559600},null,null,148]
[22,{"$f":"ROWS($B$27:B299)","v":273},{"$f":"IF(AND(ValuesEntered,R298>0),IF(AND(ISNUMBER(O298),R298>0),EDATE(C298,1),\"\"),\"\")","v":"2039-12-01"},19559600,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C299)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R298,$D299)*-1,0),ROUND(IPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B299,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I299=0,0,ROUND(IPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42566},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R298,$D299)*-1,0),ROUND(PPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B299,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I299=0,0,ROUND(PPMT(VLOOKUP($C299,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95211},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),SUM(E299:H299,J299:K299),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),D299-F299-J299,\"\")","v":19464389},null,null,147]
[23,{"$f":"ROWS($B$27:B300)","v":274},{"$f":"IF(AND(ValuesEntered,R299>0),IF(AND(ISNUMBER(O299),R299>0),EDATE(C299,1),\"\"),\"\")","v":"2040-01-01"},19464389,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C300)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R299,$D300)*-1,0),ROUND(IPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B300,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I300=0,0,ROUND(IPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42328},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R299,$D300)*-1,0),ROUND(PPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B300,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I300=0,0,ROUND(PPMT(VLOOKUP($C300,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95449},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),SUM(E300:H300,J300:K300),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),D300-F300-J300,\"\")","v":19368940},null,null,146]
[23,{"$f":"ROWS($B$27:B301)","v":275},{"$f":"IF(AND(ValuesEntered,R300>0),IF(AND(ISNUMBER(O300),R300>0),EDATE(C300,1),\"\"),\"\")","v":"2040-02-01"},19368940,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C301)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R300,$D301)*-1,0),ROUND(IPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B301,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I301=0,0,ROUND(IPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42089},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R300,$D301)*-1,0),ROUND(PPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B301,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I301=0,0,ROUND(PPMT(VLOOKUP($C301,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95687},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),SUM(E301:H301,J301:K301),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),D301-F301-J301,\"\")","v":19273253},null,null,145]
[23,{"$f":"ROWS($B$27:B302)","v":276},{"$f":"IF(AND(ValuesEntered,R301>0),IF(AND(ISNUMBER(O301),R301>0),EDATE(C301,1),\"\"),\"\")","v":"2040-03-01"},19273253,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C302)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R301,$D302)*-1,0),ROUND(IPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B302,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I302=0,0,ROUND(IPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41850},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R301,$D302)*-1,0),ROUND(PPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B302,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I302=0,0,ROUND(PPMT(VLOOKUP($C302,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":95927},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),SUM(E302:H302,J302:K302),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),D302-F302-J302,\"\")","v":19177326},null,null,144]
[23,{"$f":"ROWS($B$27:B303)","v":277},{"$f":"IF(AND(ValuesEntered,R302>0),IF(AND(ISNUMBER(O302),R302>0),EDATE(C302,1),\"\"),\"\")","v":"2040-04-01"},19177326,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C303)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R302,$D303)*-1,0),ROUND(IPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B303,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I303=0,0,ROUND(IPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54305},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R302,$D303)*-1,0),ROUND(PPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B303,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I303=0,0,ROUND(PPMT(VLOOKUP($C303,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":301731},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),SUM(E303:H303,J303:K303),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),D303-F303-J303,\"\")","v":18875595},null,null,143]
[23,{"$f":"ROWS($B$27:B304)","v":278},{"$f":"IF(AND(ValuesEntered,R303>0),IF(AND(ISNUMBER(O303),R303>0),EDATE(C303,1),\"\"),\"\")","v":"2040-05-01"},18875595,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C304)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R303,$D304)*-1,0),ROUND(IPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B304,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I304=0,0,ROUND(IPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41369},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R303,$D304)*-1,0),ROUND(PPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B304,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I304=0,0,ROUND(PPMT(VLOOKUP($C304,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96407},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),SUM(E304:H304,J304:K304),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),D304-F304-J304,\"\")","v":18779188},null,null,142]
[23,{"$f":"ROWS($B$27:B305)","v":279},{"$f":"IF(AND(ValuesEntered,R304>0),IF(AND(ISNUMBER(O304),R304>0),EDATE(C304,1),\"\"),\"\")","v":"2040-06-01"},18779188,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C305)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R304,$D305)*-1,0),ROUND(IPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B305,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I305=0,0,ROUND(IPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41128},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R304,$D305)*-1,0),ROUND(PPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B305,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I305=0,0,ROUND(PPMT(VLOOKUP($C305,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":96648},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),SUM(E305:H305,J305:K305),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),D305-F305-J305,\"\")","v":18682540},null,null,141]
[23,{"$f":"ROWS($B$27:B306)","v":280},{"$f":"IF(AND(ValuesEntered,R305>0),IF(AND(ISNUMBER(O305),R305>0),EDATE(C305,1),\"\"),\"\")","v":"2040-07-01"},18682540,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C306)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R305,$D306)*-1,0),ROUND(IPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B306,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I306=0,0,ROUND(IPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":53068},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R305,$D306)*-1,0),ROUND(PPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B306,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I306=0,0,ROUND(PPMT(VLOOKUP($C306,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":302968},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),SUM(E306:H306,J306:K306),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),D306-F306-J306,\"\")","v":18379572},null,null,140]
[23,{"$f":"ROWS($B$27:B307)","v":281},{"$f":"IF(AND(ValuesEntered,R306>0),IF(AND(ISNUMBER(O306),R306>0),EDATE(C306,1),\"\"),\"\")","v":"2040-08-01"},18379572,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C307)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R306,$D307)*-1,0),ROUND(IPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B307,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I307=0,0,ROUND(IPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40645},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R306,$D307)*-1,0),ROUND(PPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B307,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I307=0,0,ROUND(PPMT(VLOOKUP($C307,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97132},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),SUM(E307:H307,J307:K307),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),D307-F307-J307,\"\")","v":18282440},null,null,139]
[23,{"$f":"ROWS($B$27:B308)","v":282},{"$f":"IF(AND(ValuesEntered,R307>0),IF(AND(ISNUMBER(O307),R307>0),EDATE(C307,1),\"\"),\"\")","v":"2040-09-01"},18282440,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C308)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R307,$D308)*-1,0),ROUND(IPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B308,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I308=0,0,ROUND(IPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40402},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R307,$D308)*-1,0),ROUND(PPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B308,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I308=0,0,ROUND(PPMT(VLOOKUP($C308,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97375},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),SUM(E308:H308,J308:K308),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),D308-F308-J308,\"\")","v":18185065},null,null,138]
[23,{"$f":"ROWS($B$27:B309)","v":283},{"$f":"IF(AND(ValuesEntered,R308>0),IF(AND(ISNUMBER(O308),R308>0),EDATE(C308,1),\"\"),\"\")","v":"2040-10-01"},18185065,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C309)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R308,$D309)*-1,0),ROUND(IPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B309,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I309=0,0,ROUND(IPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40158},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R308,$D309)*-1,0),ROUND(PPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B309,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I309=0,0,ROUND(PPMT(VLOOKUP($C309,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97618},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),SUM(E309:H309,J309:K309),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),D309-F309-J309,\"\")","v":18087447},null,null,137]
[23,{"$f":"ROWS($B$27:B310)","v":284},{"$f":"IF(AND(ValuesEntered,R309>0),IF(AND(ISNUMBER(O309),R309>0),EDATE(C309,1),\"\"),\"\")","v":"2040-11-01"},18087447,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C310)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R309,$D310)*-1,0),ROUND(IPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B310,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I310=0,0,ROUND(IPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39914},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R309,$D310)*-1,0),ROUND(PPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B310,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I310=0,0,ROUND(PPMT(VLOOKUP($C310,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":97862},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),SUM(E310:H310,J310:K310),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),D310-F310-J310,\"\")","v":17989585},null,null,136]
[23,{"$f":"ROWS($B$27:B311)","v":285},{"$f":"IF(AND(ValuesEntered,R310>0),IF(AND(ISNUMBER(O310),R310>0),EDATE(C310,1),\"\"),\"\")","v":"2040-12-01"},17989585,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C311)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R310,$D311)*-1,0),ROUND(IPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B311,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I311=0,0,ROUND(IPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39670},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R310,$D311)*-1,0),ROUND(PPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B311,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I311=0,0,ROUND(PPMT(VLOOKUP($C311,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98107},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),SUM(E311:H311,J311:K311),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),D311-F311-J311,\"\")","v":17891478},null,null,135]
[24,{"$f":"ROWS($B$27:B312)","v":286},{"$f":"IF(AND(ValuesEntered,R311>0),IF(AND(ISNUMBER(O311),R311>0),EDATE(C311,1),\"\"),\"\")","v":"2041-01-01"},17891478,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C312)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R311,$D312)*-1,0),ROUND(IPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B312,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I312=0,0,ROUND(IPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39424},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R311,$D312)*-1,0),ROUND(PPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B312,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I312=0,0,ROUND(PPMT(VLOOKUP($C312,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98352},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),SUM(E312:H312,J312:K312),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),D312-F312-J312,\"\")","v":17793126},null,null,134]
[24,{"$f":"ROWS($B$27:B313)","v":287},{"$f":"IF(AND(ValuesEntered,R312>0),IF(AND(ISNUMBER(O312),R312>0),EDATE(C312,1),\"\"),\"\")","v":"2041-02-01"},17793126,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C313)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R312,$D313)*-1,0),ROUND(IPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B313,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I313=0,0,ROUND(IPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39178},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R312,$D313)*-1,0),ROUND(PPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B313,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I313=0,0,ROUND(PPMT(VLOOKUP($C313,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98598},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),SUM(E313:H313,J313:K313),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),D313-F313-J313,\"\")","v":17694528},null,null,133]
[24,{"$f":"ROWS($B$27:B314)","v":288},{"$f":"IF(AND(ValuesEntered,R313>0),IF(AND(ISNUMBER(O313),R313>0),EDATE(C313,1),\"\"),\"\")","v":"2041-03-01"},17694528,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C314)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R313,$D314)*-1,0),ROUND(IPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B314,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I314=0,0,ROUND(IPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38932},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R313,$D314)*-1,0),ROUND(PPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B314,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I314=0,0,ROUND(PPMT(VLOOKUP($C314,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":98844},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),SUM(E314:H314,J314:K314),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),D314-F314-J314,\"\")","v":17595684},null,null,132]
[24,{"$f":"ROWS($B$27:B315)","v":289},{"$f":"IF(AND(ValuesEntered,R314>0),IF(AND(ISNUMBER(O314),R314>0),EDATE(C314,1),\"\"),\"\")","v":"2041-04-01"},17595684,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C315)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R314,$D315)*-1,0),ROUND(IPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B315,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I315=0,0,ROUND(IPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":50351},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R314,$D315)*-1,0),ROUND(PPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B315,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I315=0,0,ROUND(PPMT(VLOOKUP($C315,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":305684},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),SUM(E315:H315,J315:K315),\"\")","v":356035},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),D315-F315-J315,\"\")","v":17290000},null,null,131]
[24,{"$f":"ROWS($B$27:B316)","v":290},{"$f":"IF(AND(ValuesEntered,R315>0),IF(AND(ISNUMBER(O315),R315>0),EDATE(C315,1),\"\"),\"\")","v":"2041-05-01"},17290000,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C316)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R315,$D316)*-1,0),ROUND(IPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B316,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I316=0,0,ROUND(IPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38437},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R315,$D316)*-1,0),ROUND(PPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B316,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I316=0,0,ROUND(PPMT(VLOOKUP($C316,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":99339},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),SUM(E316:H316,J316:K316),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),D316-F316-J316,\"\")","v":17190661},null,null,130]
[24,{"$f":"ROWS($B$27:B317)","v":291},{"$f":"IF(AND(ValuesEntered,R316>0),IF(AND(ISNUMBER(O316),R316>0),EDATE(C316,1),\"\"),\"\")","v":"2041-06-01"},17190661,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C317)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R316,$D317)*-1,0),ROUND(IPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B317,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I317=0,0,ROUND(IPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38189},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R316,$D317)*-1,0),ROUND(PPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B317,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I317=0,0,ROUND(PPMT(VLOOKUP($C317,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":99588},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),SUM(E317:H317,J317:K317),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),D317-F317-J317,\"\")","v":17091073},null,null,129]
[24,{"$f":"ROWS($B$27:B318)","v":292},{"$f":"IF(AND(ValuesEntered,R317>0),IF(AND(ISNUMBER(O317),R317>0),EDATE(C317,1),\"\"),\"\")","v":"2041-07-01"},17091073,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C318)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R317,$D318)*-1,0),ROUND(IPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B318,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I318=0,0,ROUND(IPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49089},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R317,$D318)*-1,0),ROUND(PPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B318,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I318=0,0,ROUND(PPMT(VLOOKUP($C318,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":306947},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),SUM(E318:H318,J318:K318),\"\")","v":356036},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),D318-F318-J318,\"\")","v":16784126},null,null,128]
[24,{"$f":"ROWS($B$27:B319)","v":293},{"$f":"IF(AND(ValuesEntered,R318>0),IF(AND(ISNUMBER(O318),R318>0),EDATE(C318,1),\"\"),\"\")","v":"2041-08-01"},16784126,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C319)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R318,$D319)*-1,0),ROUND(IPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B319,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I319=0,0,ROUND(IPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37690},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R318,$D319)*-1,0),ROUND(PPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B319,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I319=0,0,ROUND(PPMT(VLOOKUP($C319,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":100086},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),SUM(E319:H319,J319:K319),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),D319-F319-J319,\"\")","v":16684040},null,null,127]
[24,{"$f":"ROWS($B$27:B320)","v":294},{"$f":"IF(AND(ValuesEntered,R319>0),IF(AND(ISNUMBER(O319),R319>0),EDATE(C319,1),\"\"),\"\")","v":"2041-09-01"},16684040,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C320)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R319,$D320)*-1,0),ROUND(IPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B320,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I320=0,0,ROUND(IPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37440},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R319,$D320)*-1,0),ROUND(PPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B320,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I320=0,0,ROUND(PPMT(VLOOKUP($C320,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":100336},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),SUM(E320:H320,J320:K320),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),D320-F320-J320,\"\")","v":16583704},null,null,126]
[24,{"$f":"ROWS($B$27:B321)","v":295},{"$f":"IF(AND(ValuesEntered,R320>0),IF(AND(ISNUMBER(O320),R320>0),EDATE(C320,1),\"\"),\"\")","v":"2041-10-01"},16583704,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C321)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R320,$D321)*-1,0),ROUND(IPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B321,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I321=0,0,ROUND(IPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37189},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R320,$D321)*-1,0),ROUND(PPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B321,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I321=0,0,ROUND(PPMT(VLOOKUP($C321,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":100587},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),SUM(E321:H321,J321:K321),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),D321-F321-J321,\"\")","v":16483117},null,null,125]
[24,{"$f":"ROWS($B$27:B322)","v":296},{"$f":"IF(AND(ValuesEntered,R321>0),IF(AND(ISNUMBER(O321),R321>0),EDATE(C321,1),\"\"),\"\")","v":"2041-11-01"},16483117,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C322)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R321,$D322)*-1,0),ROUND(IPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B322,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I322=0,0,ROUND(IPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36938},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R321,$D322)*-1,0),ROUND(PPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B322,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I322=0,0,ROUND(PPMT(VLOOKUP($C322,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":100839},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),SUM(E322:H322,J322:K322),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),D322-F322-J322,\"\")","v":16382278},null,null,124]
[24,{"$f":"ROWS($B$27:B323)","v":297},{"$f":"IF(AND(ValuesEntered,R322>0),IF(AND(ISNUMBER(O322),R322>0),EDATE(C322,1),\"\"),\"\")","v":"2041-12-01"},16382278,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C323)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R322,$D323)*-1,0),ROUND(IPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B323,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I323=0,0,ROUND(IPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36686},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R322,$D323)*-1,0),ROUND(PPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B323,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I323=0,0,ROUND(PPMT(VLOOKUP($C323,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":101091},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),SUM(E323:H323,J323:K323),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),D323-F323-J323,\"\")","v":16281187},null,null,123]
[25,{"$f":"ROWS($B$27:B324)","v":298},{"$f":"IF(AND(ValuesEntered,R323>0),IF(AND(ISNUMBER(O323),R323>0),EDATE(C323,1),\"\"),\"\")","v":"2042-01-01"},16281187,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C324)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R323,$D324)*-1,0),ROUND(IPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B324,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I324=0,0,ROUND(IPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36433},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R323,$D324)*-1,0),ROUND(PPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B324,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I324=0,0,ROUND(PPMT(VLOOKUP($C324,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":101343},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),SUM(E324:H324,J324:K324),\"\")","v":137776},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),D324-F324-J324,\"\")","v":16179844},null,null,122]
[25,{"$f":"ROWS($B$27:B325)","v":299},{"$f":"IF(AND(ValuesEntered,R324>0),IF(AND(ISNUMBER(O324),R324>0),EDATE(C324,1),\"\"),\"\")","v":"2042-02-01"},16179844,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C325)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R324,$D325)*-1,0),ROUND(IPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B325,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I325=0,0,ROUND(IPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36180},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R324,$D325)*-1,0),ROUND(PPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B325,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I325=0,0,ROUND(PPMT(VLOOKUP($C325,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":101597},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),SUM(E325:H325,J325:K325),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),D325-F325-J325,\"\")","v":16078247},null,null,121]
[25,{"$f":"ROWS($B$27:B326)","v":300},{"$f":"IF(AND(ValuesEntered,R325>0),IF(AND(ISNUMBER(O325),R325>0),EDATE(C325,1),\"\"),\"\")","v":"2042-03-01"},16078247,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C326)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R325,$D326)*-1,0),ROUND(IPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B326,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I326=0,0,ROUND(IPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35926},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R325,$D326)*-1,0),ROUND(PPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B326,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I326=0,0,ROUND(PPMT(VLOOKUP($C326,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":101851},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),SUM(E326:H326,J326:K326),\"\")","v":137777},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),D326-F326-J326,\"\")","v":15976396},null,null,120]
[25,{"$f":"ROWS($B$27:B327)","v":301},{"$f":"IF(AND(ValuesEntered,R326>0),IF(AND(ISNUMBER(O326),R326>0),EDATE(C326,1),\"\"),\"\")","v":"2042-04-01"},15976396,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C327)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R326,$D327)*-1,0),ROUND(IPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B327,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I327=0,0,ROUND(IPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":56169},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R326,$D327)*-1,0),ROUND(PPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B327,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I327=0,0,ROUND(PPMT(VLOOKUP($C327,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":313191},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),SUM(E327:H327,J327:K327),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),D327-F327-J327,\"\")","v":15663205},null,null,119]
[25,{"$f":"ROWS($B$27:B328)","v":302},{"$f":"IF(AND(ValuesEntered,R327>0),IF(AND(ISNUMBER(O327),R327>0),EDATE(C327,1),\"\"),\"\")","v":"2042-05-01"},15663205,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C328)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R327,$D328)*-1,0),ROUND(IPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B328,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I328=0,0,ROUND(IPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43336},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R327,$D328)*-1,0),ROUND(PPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B328,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I328=0,0,ROUND(PPMT(VLOOKUP($C328,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":104622},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),SUM(E328:H328,J328:K328),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),D328-F328-J328,\"\")","v":15558583},null,null,118]
[25,{"$f":"ROWS($B$27:B329)","v":303},{"$f":"IF(AND(ValuesEntered,R328>0),IF(AND(ISNUMBER(O328),R328>0),EDATE(C328,1),\"\"),\"\")","v":"2042-06-01"},15558583,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C329)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R328,$D329)*-1,0),ROUND(IPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B329,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I329=0,0,ROUND(IPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":43031},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R328,$D329)*-1,0),ROUND(PPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B329,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I329=0,0,ROUND(PPMT(VLOOKUP($C329,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":104927},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),SUM(E329:H329,J329:K329),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),D329-F329-J329,\"\")","v":15453656},null,null,117]
[25,{"$f":"ROWS($B$27:B330)","v":304},{"$f":"IF(AND(ValuesEntered,R329>0),IF(AND(ISNUMBER(O329),R329>0),EDATE(C329,1),\"\"),\"\")","v":"2042-07-01"},15453656,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C330)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R329,$D330)*-1,0),ROUND(IPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B330,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I330=0,0,ROUND(IPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":54644},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R329,$D330)*-1,0),ROUND(PPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B330,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I330=0,0,ROUND(PPMT(VLOOKUP($C330,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":314716},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),SUM(E330:H330,J330:K330),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),D330-F330-J330,\"\")","v":15138940},null,null,116]
[25,{"$f":"ROWS($B$27:B331)","v":305},{"$f":"IF(AND(ValuesEntered,R330>0),IF(AND(ISNUMBER(O330),R330>0),EDATE(C330,1),\"\"),\"\")","v":"2042-08-01"},15138940,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C331)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R330,$D331)*-1,0),ROUND(IPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B331,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I331=0,0,ROUND(IPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42418},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R330,$D331)*-1,0),ROUND(PPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B331,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I331=0,0,ROUND(PPMT(VLOOKUP($C331,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":105540},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),SUM(E331:H331,J331:K331),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),D331-F331-J331,\"\")","v":15033400},null,null,115]
[25,{"$f":"ROWS($B$27:B332)","v":306},{"$f":"IF(AND(ValuesEntered,R331>0),IF(AND(ISNUMBER(O331),R331>0),EDATE(C331,1),\"\"),\"\")","v":"2042-09-01"},15033400,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C332)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R331,$D332)*-1,0),ROUND(IPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B332,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I332=0,0,ROUND(IPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":42110},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R331,$D332)*-1,0),ROUND(PPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B332,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I332=0,0,ROUND(PPMT(VLOOKUP($C332,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":105848},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),SUM(E332:H332,J332:K332),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),D332-F332-J332,\"\")","v":14927552},null,null,114]
[25,{"$f":"ROWS($B$27:B333)","v":307},{"$f":"IF(AND(ValuesEntered,R332>0),IF(AND(ISNUMBER(O332),R332>0),EDATE(C332,1),\"\"),\"\")","v":"2042-10-01"},14927552,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C333)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R332,$D333)*-1,0),ROUND(IPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B333,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I333=0,0,ROUND(IPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41802},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R332,$D333)*-1,0),ROUND(PPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B333,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I333=0,0,ROUND(PPMT(VLOOKUP($C333,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":106156},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),SUM(E333:H333,J333:K333),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),D333-F333-J333,\"\")","v":14821396},null,null,113]
[25,{"$f":"ROWS($B$27:B334)","v":308},{"$f":"IF(AND(ValuesEntered,R333>0),IF(AND(ISNUMBER(O333),R333>0),EDATE(C333,1),\"\"),\"\")","v":"2042-11-01"},14821396,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C334)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R333,$D334)*-1,0),ROUND(IPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B334,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I334=0,0,ROUND(IPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41492},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R333,$D334)*-1,0),ROUND(PPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B334,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I334=0,0,ROUND(PPMT(VLOOKUP($C334,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":106466},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),SUM(E334:H334,J334:K334),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),D334-F334-J334,\"\")","v":14714930},null,null,112]
[25,{"$f":"ROWS($B$27:B335)","v":309},{"$f":"IF(AND(ValuesEntered,R334>0),IF(AND(ISNUMBER(O334),R334>0),EDATE(C334,1),\"\"),\"\")","v":"2042-12-01"},14714930,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C335)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R334,$D335)*-1,0),ROUND(IPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B335,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I335=0,0,ROUND(IPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":41182},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R334,$D335)*-1,0),ROUND(PPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B335,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I335=0,0,ROUND(PPMT(VLOOKUP($C335,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":106776},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),SUM(E335:H335,J335:K335),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),D335-F335-J335,\"\")","v":14608154},null,null,111]
[26,{"$f":"ROWS($B$27:B336)","v":310},{"$f":"IF(AND(ValuesEntered,R335>0),IF(AND(ISNUMBER(O335),R335>0),EDATE(C335,1),\"\"),\"\")","v":"2043-01-01"},14608154,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C336)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R335,$D336)*-1,0),ROUND(IPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B336,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I336=0,0,ROUND(IPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40870},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R335,$D336)*-1,0),ROUND(PPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B336,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I336=0,0,ROUND(PPMT(VLOOKUP($C336,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":107088},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),SUM(E336:H336,J336:K336),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),D336-F336-J336,\"\")","v":14501066},null,null,110]
[26,{"$f":"ROWS($B$27:B337)","v":311},{"$f":"IF(AND(ValuesEntered,R336>0),IF(AND(ISNUMBER(O336),R336>0),EDATE(C336,1),\"\"),\"\")","v":"2043-02-01"},14501066,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C337)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R336,$D337)*-1,0),ROUND(IPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B337,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I337=0,0,ROUND(IPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40558},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R336,$D337)*-1,0),ROUND(PPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B337,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I337=0,0,ROUND(PPMT(VLOOKUP($C337,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":107400},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),SUM(E337:H337,J337:K337),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),D337-F337-J337,\"\")","v":14393666},null,null,109]
[26,{"$f":"ROWS($B$27:B338)","v":312},{"$f":"IF(AND(ValuesEntered,R337>0),IF(AND(ISNUMBER(O337),R337>0),EDATE(C337,1),\"\"),\"\")","v":"2043-03-01"},14393666,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C338)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R337,$D338)*-1,0),ROUND(IPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B338,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I338=0,0,ROUND(IPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40245},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R337,$D338)*-1,0),ROUND(PPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B338,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I338=0,0,ROUND(PPMT(VLOOKUP($C338,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":107713},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),SUM(E338:H338,J338:K338),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),D338-F338-J338,\"\")","v":14285953},null,null,108]
[26,{"$f":"ROWS($B$27:B339)","v":313},{"$f":"IF(AND(ValuesEntered,R338>0),IF(AND(ISNUMBER(O338),R338>0),EDATE(C338,1),\"\"),\"\")","v":"2043-04-01"},14285953,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C339)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R338,$D339)*-1,0),ROUND(IPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B339,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I339=0,0,ROUND(IPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":51238},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R338,$D339)*-1,0),ROUND(PPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B339,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I339=0,0,ROUND(PPMT(VLOOKUP($C339,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":318122},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),SUM(E339:H339,J339:K339),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),D339-F339-J339,\"\")","v":13967831},null,null,107]
[26,{"$f":"ROWS($B$27:B340)","v":314},{"$f":"IF(AND(ValuesEntered,R339>0),IF(AND(ISNUMBER(O339),R339>0),EDATE(C339,1),\"\"),\"\")","v":"2043-05-01"},13967831,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C340)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R339,$D340)*-1,0),ROUND(IPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B340,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I340=0,0,ROUND(IPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39615},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R339,$D340)*-1,0),ROUND(PPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B340,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I340=0,0,ROUND(PPMT(VLOOKUP($C340,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":108343},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),SUM(E340:H340,J340:K340),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),D340-F340-J340,\"\")","v":13859488},null,null,106]
[26,{"$f":"ROWS($B$27:B341)","v":315},{"$f":"IF(AND(ValuesEntered,R340>0),IF(AND(ISNUMBER(O340),R340>0),EDATE(C340,1),\"\"),\"\")","v":"2043-06-01"},13859488,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C341)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R340,$D341)*-1,0),ROUND(IPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B341,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I341=0,0,ROUND(IPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39299},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R340,$D341)*-1,0),ROUND(PPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B341,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I341=0,0,ROUND(PPMT(VLOOKUP($C341,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":108659},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),SUM(E341:H341,J341:K341),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),D341-F341-J341,\"\")","v":13750829},null,null,105]
[26,{"$f":"ROWS($B$27:B342)","v":316},{"$f":"IF(AND(ValuesEntered,R341>0),IF(AND(ISNUMBER(O341),R341>0),EDATE(C341,1),\"\"),\"\")","v":"2043-07-01"},13750829,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C342)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R341,$D342)*-1,0),ROUND(IPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B342,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I342=0,0,ROUND(IPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":49677},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R341,$D342)*-1,0),ROUND(PPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B342,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I342=0,0,ROUND(PPMT(VLOOKUP($C342,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":319683},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),SUM(E342:H342,J342:K342),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),D342-F342-J342,\"\")","v":13431146},null,null,104]
[26,{"$f":"ROWS($B$27:B343)","v":317},{"$f":"IF(AND(ValuesEntered,R342>0),IF(AND(ISNUMBER(O342),R342>0),EDATE(C342,1),\"\"),\"\")","v":"2043-08-01"},13431146,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C343)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R342,$D343)*-1,0),ROUND(IPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B343,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I343=0,0,ROUND(IPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38665},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R342,$D343)*-1,0),ROUND(PPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B343,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I343=0,0,ROUND(PPMT(VLOOKUP($C343,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":109294},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),SUM(E343:H343,J343:K343),\"\")","v":147959},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),D343-F343-J343,\"\")","v":13321852},null,null,103]
[26,{"$f":"ROWS($B$27:B344)","v":318},{"$f":"IF(AND(ValuesEntered,R343>0),IF(AND(ISNUMBER(O343),R343>0),EDATE(C343,1),\"\"),\"\")","v":"2043-09-01"},13321852,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C344)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R343,$D344)*-1,0),ROUND(IPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B344,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I344=0,0,ROUND(IPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38346},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R343,$D344)*-1,0),ROUND(PPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B344,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I344=0,0,ROUND(PPMT(VLOOKUP($C344,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":109612},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),SUM(E344:H344,J344:K344),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),D344-F344-J344,\"\")","v":13212240},null,null,102]
[26,{"$f":"ROWS($B$27:B345)","v":319},{"$f":"IF(AND(ValuesEntered,R344>0),IF(AND(ISNUMBER(O344),R344>0),EDATE(C344,1),\"\"),\"\")","v":"2043-10-01"},13212240,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C345)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R344,$D345)*-1,0),ROUND(IPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B345,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I345=0,0,ROUND(IPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":38026},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R344,$D345)*-1,0),ROUND(PPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B345,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I345=0,0,ROUND(PPMT(VLOOKUP($C345,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":109932},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),SUM(E345:H345,J345:K345),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),D345-F345-J345,\"\")","v":13102308},null,null,101]
[26,{"$f":"ROWS($B$27:B346)","v":320},{"$f":"IF(AND(ValuesEntered,R345>0),IF(AND(ISNUMBER(O345),R345>0),EDATE(C345,1),\"\"),\"\")","v":"2043-11-01"},13102308,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C346)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R345,$D346)*-1,0),ROUND(IPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B346,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I346=0,0,ROUND(IPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37705},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R345,$D346)*-1,0),ROUND(PPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B346,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I346=0,0,ROUND(PPMT(VLOOKUP($C346,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":110253},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),SUM(E346:H346,J346:K346),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),D346-F346-J346,\"\")","v":12992055},null,null,100]
[26,{"$f":"ROWS($B$27:B347)","v":321},{"$f":"IF(AND(ValuesEntered,R346>0),IF(AND(ISNUMBER(O346),R346>0),EDATE(C346,1),\"\"),\"\")","v":"2043-12-01"},12992055,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C347)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R346,$D347)*-1,0),ROUND(IPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B347,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I347=0,0,ROUND(IPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37384},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R346,$D347)*-1,0),ROUND(PPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B347,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I347=0,0,ROUND(PPMT(VLOOKUP($C347,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":110574},null,null,{"$f":"IF(ISNUMBER(C347)=FALSE,\"\",IF(AND(D347>$E$15,OR(MONTH(C347)=$E$16,MONTH(C347)=$E$17,MONTH(C347)=$E$18)),$E$15,0))","v":0},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),SUM(E347:H347,J347:K347),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),D347-F347-J347,\"\")","v":12881481},null,null,99]
[{"$f":"ABS(YEAR($C$27)-YEAR(C348))","v":27},{"$f":"ROWS($B$27:B348)","v":322},{"$f":"IF(AND(ValuesEntered,R347>0),IF(AND(ISNUMBER(O347),R347>0),EDATE(C347,1),\"\"),\"\")","v":"2044-01-01"},{"$f":"IF(C348=\"\",0,O347)","v":12881481},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C348)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R347,$D348)*-1,0),ROUND(IPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B348,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I348=0,0,ROUND(IPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":37061},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R347,$D348)*-1,0),ROUND(PPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B348,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I348=0,0,ROUND(PPMT(VLOOKUP($C348,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":110897},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),SUM(E348:H348,J348:K348),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),D348-F348-J348,\"\")","v":12770584},null,null,{"$f":"IF(AND($J348>0,$E$19=\"時間短縮\"),Remain_Month,$R347-1)","v":98}]
[27,{"$f":"ROWS($B$27:B349)","v":323},{"$f":"IF(AND(ValuesEntered,R348>0),IF(AND(ISNUMBER(O348),R348>0),EDATE(C348,1),\"\"),\"\")","v":"2044-02-01"},12770584,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C349)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R348,$D349)*-1,0),ROUND(IPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B349,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I349=0,0,ROUND(IPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36738},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R348,$D349)*-1,0),ROUND(PPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B349,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I349=0,0,ROUND(PPMT(VLOOKUP($C349,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":111220},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),SUM(E349:H349,J349:K349),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),D349-F349-J349,\"\")","v":12659364},null,null,97]
[27,{"$f":"ROWS($B$27:B350)","v":324},{"$f":"IF(AND(ValuesEntered,R349>0),IF(AND(ISNUMBER(O349),R349>0),EDATE(C349,1),\"\"),\"\")","v":"2044-03-01"},12659364,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C350)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R349,$D350)*-1,0),ROUND(IPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B350,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I350=0,0,ROUND(IPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36414},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R349,$D350)*-1,0),ROUND(PPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B350,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I350=0,0,ROUND(PPMT(VLOOKUP($C350,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":111545},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),SUM(E350:H350,J350:K350),\"\")","v":147959},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),D350-F350-J350,\"\")","v":12547819},null,null,96]
[27,{"$f":"ROWS($B$27:B351)","v":325},{"$f":"IF(AND(ValuesEntered,R350>0),IF(AND(ISNUMBER(O350),R350>0),EDATE(C350,1),\"\"),\"\")","v":"2044-04-01"},12547819,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C351)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R350,$D351)*-1,0),ROUND(IPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B351,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I351=0,0,ROUND(IPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":46168},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R350,$D351)*-1,0),ROUND(PPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B351,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I351=0,0,ROUND(PPMT(VLOOKUP($C351,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":323191},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),SUM(E351:H351,J351:K351),\"\")","v":369359},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),D351-F351-J351,\"\")","v":12224628},null,null,95]
[27,{"$f":"ROWS($B$27:B352)","v":326},{"$f":"IF(AND(ValuesEntered,R351>0),IF(AND(ISNUMBER(O351),R351>0),EDATE(C351,1),\"\"),\"\")","v":"2044-05-01"},12224628,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C352)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R351,$D352)*-1,0),ROUND(IPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B352,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I352=0,0,ROUND(IPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35762},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R351,$D352)*-1,0),ROUND(PPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B352,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I352=0,0,ROUND(PPMT(VLOOKUP($C352,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":112196},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),SUM(E352:H352,J352:K352),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),D352-F352-J352,\"\")","v":12112432},null,null,94]
[27,{"$f":"ROWS($B$27:B353)","v":327},{"$f":"IF(AND(ValuesEntered,R352>0),IF(AND(ISNUMBER(O352),R352>0),EDATE(C352,1),\"\"),\"\")","v":"2044-06-01"},12112432,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C353)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R352,$D353)*-1,0),ROUND(IPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B353,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I353=0,0,ROUND(IPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35435},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R352,$D353)*-1,0),ROUND(PPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B353,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I353=0,0,ROUND(PPMT(VLOOKUP($C353,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":112523},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),SUM(E353:H353,J353:K353),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),D353-F353-J353,\"\")","v":11999909},null,null,93]
[27,{"$f":"ROWS($B$27:B354)","v":328},{"$f":"IF(AND(ValuesEntered,R353>0),IF(AND(ISNUMBER(O353),R353>0),EDATE(C353,1),\"\"),\"\")","v":"2044-07-01"},11999909,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C354)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R353,$D354)*-1,0),ROUND(IPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B354,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I354=0,0,ROUND(IPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":44570},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R353,$D354)*-1,0),ROUND(PPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B354,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I354=0,0,ROUND(PPMT(VLOOKUP($C354,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":324789},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),SUM(E354:H354,J354:K354),\"\")","v":369359},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),D354-F354-J354,\"\")","v":11675120},null,null,92]
[27,{"$f":"ROWS($B$27:B355)","v":329},{"$f":"IF(AND(ValuesEntered,R354>0),IF(AND(ISNUMBER(O354),R354>0),EDATE(C354,1),\"\"),\"\")","v":"2044-08-01"},11675120,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C355)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R354,$D355)*-1,0),ROUND(IPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B355,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I355=0,0,ROUND(IPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34777},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R354,$D355)*-1,0),ROUND(PPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B355,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I355=0,0,ROUND(PPMT(VLOOKUP($C355,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":113181},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),SUM(E355:H355,J355:K355),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),D355-F355-J355,\"\")","v":11561939},null,null,91]
[27,{"$f":"ROWS($B$27:B356)","v":330},{"$f":"IF(AND(ValuesEntered,R355>0),IF(AND(ISNUMBER(O355),R355>0),EDATE(C355,1),\"\"),\"\")","v":"2044-09-01"},11561939,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C356)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R355,$D356)*-1,0),ROUND(IPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B356,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I356=0,0,ROUND(IPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34447},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R355,$D356)*-1,0),ROUND(PPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B356,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I356=0,0,ROUND(PPMT(VLOOKUP($C356,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":113511},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),SUM(E356:H356,J356:K356),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),D356-F356-J356,\"\")","v":11448428},null,null,90]
[27,{"$f":"ROWS($B$27:B357)","v":331},{"$f":"IF(AND(ValuesEntered,R356>0),IF(AND(ISNUMBER(O356),R356>0),EDATE(C356,1),\"\"),\"\")","v":"2044-10-01"},11448428,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C357)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R356,$D357)*-1,0),ROUND(IPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B357,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I357=0,0,ROUND(IPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34116},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R356,$D357)*-1,0),ROUND(PPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B357,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I357=0,0,ROUND(PPMT(VLOOKUP($C357,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":113842},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),SUM(E357:H357,J357:K357),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),D357-F357-J357,\"\")","v":11334586},null,null,89]
[27,{"$f":"ROWS($B$27:B358)","v":332},{"$f":"IF(AND(ValuesEntered,R357>0),IF(AND(ISNUMBER(O357),R357>0),EDATE(C357,1),\"\"),\"\")","v":"2044-11-01"},11334586,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C358)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R357,$D358)*-1,0),ROUND(IPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B358,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I358=0,0,ROUND(IPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33784},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R357,$D358)*-1,0),ROUND(PPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B358,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I358=0,0,ROUND(PPMT(VLOOKUP($C358,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":114174},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),SUM(E358:H358,J358:K358),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),D358-F358-J358,\"\")","v":11220412},null,null,88]
[27,{"$f":"ROWS($B$27:B359)","v":333},{"$f":"IF(AND(ValuesEntered,R358>0),IF(AND(ISNUMBER(O358),R358>0),EDATE(C358,1),\"\"),\"\")","v":"2044-12-01"},11220412,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C359)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R358,$D359)*-1,0),ROUND(IPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B359,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I359=0,0,ROUND(IPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33451},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R358,$D359)*-1,0),ROUND(PPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B359,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I359=0,0,ROUND(PPMT(VLOOKUP($C359,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":114507},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),SUM(E359:H359,J359:K359),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),D359-F359-J359,\"\")","v":11105905},null,null,87]
[28,{"$f":"ROWS($B$27:B360)","v":334},{"$f":"IF(AND(ValuesEntered,R359>0),IF(AND(ISNUMBER(O359),R359>0),EDATE(C359,1),\"\"),\"\")","v":"2045-01-01"},11105905,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C360)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R359,$D360)*-1,0),ROUND(IPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B360,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I360=0,0,ROUND(IPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33117},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R359,$D360)*-1,0),ROUND(PPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B360,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I360=0,0,ROUND(PPMT(VLOOKUP($C360,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":114841},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),SUM(E360:H360,J360:K360),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),D360-F360-J360,\"\")","v":10991064},null,null,86]
[28,{"$f":"ROWS($B$27:B361)","v":335},{"$f":"IF(AND(ValuesEntered,R360>0),IF(AND(ISNUMBER(O360),R360>0),EDATE(C360,1),\"\"),\"\")","v":"2045-02-01"},10991064,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C361)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R360,$D361)*-1,0),ROUND(IPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B361,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I361=0,0,ROUND(IPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32782},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R360,$D361)*-1,0),ROUND(PPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B361,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I361=0,0,ROUND(PPMT(VLOOKUP($C361,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":115176},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),SUM(E361:H361,J361:K361),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),D361-F361-J361,\"\")","v":10875888},null,null,85]
[28,{"$f":"ROWS($B$27:B362)","v":336},{"$f":"IF(AND(ValuesEntered,R361>0),IF(AND(ISNUMBER(O361),R361>0),EDATE(C361,1),\"\"),\"\")","v":"2045-03-01"},10875888,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C362)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R361,$D362)*-1,0),ROUND(IPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B362,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I362=0,0,ROUND(IPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":32446},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R361,$D362)*-1,0),ROUND(PPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B362,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I362=0,0,ROUND(PPMT(VLOOKUP($C362,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":115512},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),SUM(E362:H362,J362:K362),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),D362-F362-J362,\"\")","v":10760376},null,null,84]
[28,{"$f":"ROWS($B$27:B363)","v":337},{"$f":"IF(AND(ValuesEntered,R362>0),IF(AND(ISNUMBER(O362),R362>0),EDATE(C362,1),\"\"),\"\")","v":"2045-04-01"},10760376,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C363)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R362,$D363)*-1,0),ROUND(IPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B363,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I363=0,0,ROUND(IPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":40955},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R362,$D363)*-1,0),ROUND(PPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B363,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I363=0,0,ROUND(PPMT(VLOOKUP($C363,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":328405},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),SUM(E363:H363,J363:K363),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),D363-F363-J363,\"\")","v":10431971},null,null,83]
[28,{"$f":"ROWS($B$27:B364)","v":338},{"$f":"IF(AND(ValuesEntered,R363>0),IF(AND(ISNUMBER(O363),R363>0),EDATE(C363,1),\"\"),\"\")","v":"2045-05-01"},10431971,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C364)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R363,$D364)*-1,0),ROUND(IPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B364,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I364=0,0,ROUND(IPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31771},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R363,$D364)*-1,0),ROUND(PPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B364,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I364=0,0,ROUND(PPMT(VLOOKUP($C364,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":116187},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),SUM(E364:H364,J364:K364),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),D364-F364-J364,\"\")","v":10315784},null,null,82]
[28,{"$f":"ROWS($B$27:B365)","v":339},{"$f":"IF(AND(ValuesEntered,R364>0),IF(AND(ISNUMBER(O364),R364>0),EDATE(C364,1),\"\"),\"\")","v":"2045-06-01"},10315784,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C365)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R364,$D365)*-1,0),ROUND(IPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B365,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I365=0,0,ROUND(IPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":31433},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R364,$D365)*-1,0),ROUND(PPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B365,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I365=0,0,ROUND(PPMT(VLOOKUP($C365,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":116526},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),SUM(E365:H365,J365:K365),\"\")","v":147959},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),D365-F365-J365,\"\")","v":10199258},null,null,81]
[28,{"$f":"ROWS($B$27:B366)","v":340},{"$f":"IF(AND(ValuesEntered,R365>0),IF(AND(ISNUMBER(O365),R365>0),EDATE(C365,1),\"\"),\"\")","v":"2045-07-01"},10199258,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C366)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R365,$D366)*-1,0),ROUND(IPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B366,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I366=0,0,ROUND(IPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":39319},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R365,$D366)*-1,0),ROUND(PPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B366,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I366=0,0,ROUND(PPMT(VLOOKUP($C366,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":330041},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),SUM(E366:H366,J366:K366),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),D366-F366-J366,\"\")","v":9869217},null,null,80]
[28,{"$f":"ROWS($B$27:B367)","v":341},{"$f":"IF(AND(ValuesEntered,R366>0),IF(AND(ISNUMBER(O366),R366>0),EDATE(C366,1),\"\"),\"\")","v":"2045-08-01"},9869217,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C367)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R366,$D367)*-1,0),ROUND(IPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B367,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I367=0,0,ROUND(IPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30752},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R366,$D367)*-1,0),ROUND(PPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B367,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I367=0,0,ROUND(PPMT(VLOOKUP($C367,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":117206},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),SUM(E367:H367,J367:K367),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),D367-F367-J367,\"\")","v":9752011},null,null,79]
[28,{"$f":"ROWS($B$27:B368)","v":342},{"$f":"IF(AND(ValuesEntered,R367>0),IF(AND(ISNUMBER(O367),R367>0),EDATE(C367,1),\"\"),\"\")","v":"2045-09-01"},9752011,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C368)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R367,$D368)*-1,0),ROUND(IPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B368,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I368=0,0,ROUND(IPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30410},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R367,$D368)*-1,0),ROUND(PPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B368,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I368=0,0,ROUND(PPMT(VLOOKUP($C368,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":117548},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),SUM(E368:H368,J368:K368),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),D368-F368-J368,\"\")","v":9634463},null,null,78]
[28,{"$f":"ROWS($B$27:B369)","v":343},{"$f":"IF(AND(ValuesEntered,R368>0),IF(AND(ISNUMBER(O368),R368>0),EDATE(C368,1),\"\"),\"\")","v":"2045-10-01"},9634463,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C369)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R368,$D369)*-1,0),ROUND(IPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B369,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I369=0,0,ROUND(IPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":30067},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R368,$D369)*-1,0),ROUND(PPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B369,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I369=0,0,ROUND(PPMT(VLOOKUP($C369,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":117891},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),SUM(E369:H369,J369:K369),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),D369-F369-J369,\"\")","v":9516572},null,null,77]
[28,{"$f":"ROWS($B$27:B370)","v":344},{"$f":"IF(AND(ValuesEntered,R369>0),IF(AND(ISNUMBER(O369),R369>0),EDATE(C369,1),\"\"),\"\")","v":"2045-11-01"},9516572,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C370)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R369,$D370)*-1,0),ROUND(IPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B370,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I370=0,0,ROUND(IPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29723},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R369,$D370)*-1,0),ROUND(PPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B370,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I370=0,0,ROUND(PPMT(VLOOKUP($C370,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":118235},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),SUM(E370:H370,J370:K370),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),D370-F370-J370,\"\")","v":9398337},null,null,76]
[28,{"$f":"ROWS($B$27:B371)","v":345},{"$f":"IF(AND(ValuesEntered,R370>0),IF(AND(ISNUMBER(O370),R370>0),EDATE(C370,1),\"\"),\"\")","v":"2045-12-01"},9398337,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C371)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R370,$D371)*-1,0),ROUND(IPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B371,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I371=0,0,ROUND(IPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29378},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R370,$D371)*-1,0),ROUND(PPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B371,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I371=0,0,ROUND(PPMT(VLOOKUP($C371,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":118580},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),SUM(E371:H371,J371:K371),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),D371-F371-J371,\"\")","v":9279757},null,null,75]
[29,{"$f":"ROWS($B$27:B372)","v":346},{"$f":"IF(AND(ValuesEntered,R371>0),IF(AND(ISNUMBER(O371),R371>0),EDATE(C371,1),\"\"),\"\")","v":"2046-01-01"},9279757,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C372)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R371,$D372)*-1,0),ROUND(IPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B372,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I372=0,0,ROUND(IPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29033},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R371,$D372)*-1,0),ROUND(PPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B372,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I372=0,0,ROUND(PPMT(VLOOKUP($C372,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":118925},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),SUM(E372:H372,J372:K372),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),D372-F372-J372,\"\")","v":9160832},null,null,74]
[29,{"$f":"ROWS($B$27:B373)","v":347},{"$f":"IF(AND(ValuesEntered,R372>0),IF(AND(ISNUMBER(O372),R372>0),EDATE(C372,1),\"\"),\"\")","v":"2046-02-01"},9160832,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C373)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R372,$D373)*-1,0),ROUND(IPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B373,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I373=0,0,ROUND(IPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28686},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R372,$D373)*-1,0),ROUND(PPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B373,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I373=0,0,ROUND(PPMT(VLOOKUP($C373,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":119272},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),SUM(E373:H373,J373:K373),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),D373-F373-J373,\"\")","v":9041560},null,null,73]
[29,{"$f":"ROWS($B$27:B374)","v":348},{"$f":"IF(AND(ValuesEntered,R373>0),IF(AND(ISNUMBER(O373),R373>0),EDATE(C373,1),\"\"),\"\")","v":"2046-03-01"},9041560,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C374)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R373,$D374)*-1,0),ROUND(IPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B374,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I374=0,0,ROUND(IPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28338},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R373,$D374)*-1,0),ROUND(PPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B374,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I374=0,0,ROUND(PPMT(VLOOKUP($C374,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":119620},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),SUM(E374:H374,J374:K374),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),D374-F374-J374,\"\")","v":8921940},null,null,72]
[29,{"$f":"ROWS($B$27:B375)","v":349},{"$f":"IF(AND(ValuesEntered,R374>0),IF(AND(ISNUMBER(O374),R374>0),EDATE(C374,1),\"\"),\"\")","v":"2046-04-01"},8921940,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C375)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R374,$D375)*-1,0),ROUND(IPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B375,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I375=0,0,ROUND(IPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":35593},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R374,$D375)*-1,0),ROUND(PPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B375,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I375=0,0,ROUND(PPMT(VLOOKUP($C375,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":333766},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),SUM(E375:H375,J375:K375),\"\")","v":369359},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),D375-F375-J375,\"\")","v":8588174},null,null,71]
[29,{"$f":"ROWS($B$27:B376)","v":350},{"$f":"IF(AND(ValuesEntered,R375>0),IF(AND(ISNUMBER(O375),R375>0),EDATE(C375,1),\"\"),\"\")","v":"2046-05-01"},8588174,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C376)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R375,$D376)*-1,0),ROUND(IPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B376,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I376=0,0,ROUND(IPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27639},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R375,$D376)*-1,0),ROUND(PPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B376,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I376=0,0,ROUND(PPMT(VLOOKUP($C376,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":120319},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),SUM(E376:H376,J376:K376),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),D376-F376-J376,\"\")","v":8467855},null,null,70]
[29,{"$f":"ROWS($B$27:B377)","v":351},{"$f":"IF(AND(ValuesEntered,R376>0),IF(AND(ISNUMBER(O376),R376>0),EDATE(C376,1),\"\"),\"\")","v":"2046-06-01"},8467855,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C377)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R376,$D377)*-1,0),ROUND(IPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B377,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I377=0,0,ROUND(IPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27288},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R376,$D377)*-1,0),ROUND(PPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B377,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I377=0,0,ROUND(PPMT(VLOOKUP($C377,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":120670},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),SUM(E377:H377,J377:K377),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),D377-F377-J377,\"\")","v":8347185},null,null,69]
[29,{"$f":"ROWS($B$27:B378)","v":352},{"$f":"IF(AND(ValuesEntered,R377>0),IF(AND(ISNUMBER(O377),R377>0),EDATE(C377,1),\"\"),\"\")","v":"2046-07-01"},8347185,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C378)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R377,$D378)*-1,0),ROUND(IPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B378,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I378=0,0,ROUND(IPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":33917},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R377,$D378)*-1,0),ROUND(PPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B378,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I378=0,0,ROUND(PPMT(VLOOKUP($C378,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":335443},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),SUM(E378:H378,J378:K378),\"\")","v":369360},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),D378-F378-J378,\"\")","v":8011742},null,null,68]
[29,{"$f":"ROWS($B$27:B379)","v":353},{"$f":"IF(AND(ValuesEntered,R378>0),IF(AND(ISNUMBER(O378),R378>0),EDATE(C378,1),\"\"),\"\")","v":"2046-08-01"},8011742,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C379)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R378,$D379)*-1,0),ROUND(IPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B379,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I379=0,0,ROUND(IPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26583},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R378,$D379)*-1,0),ROUND(PPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B379,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I379=0,0,ROUND(PPMT(VLOOKUP($C379,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":121375},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),SUM(E379:H379,J379:K379),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),D379-F379-J379,\"\")","v":7890367},null,null,67]
[29,{"$f":"ROWS($B$27:B380)","v":354},{"$f":"IF(AND(ValuesEntered,R379>0),IF(AND(ISNUMBER(O379),R379>0),EDATE(C379,1),\"\"),\"\")","v":"2046-09-01"},7890367,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C380)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R379,$D380)*-1,0),ROUND(IPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B380,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I380=0,0,ROUND(IPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26229},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R379,$D380)*-1,0),ROUND(PPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B380,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I380=0,0,ROUND(PPMT(VLOOKUP($C380,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":121729},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),SUM(E380:H380,J380:K380),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),D380-F380-J380,\"\")","v":7768638},null,null,66]
[29,{"$f":"ROWS($B$27:B381)","v":355},{"$f":"IF(AND(ValuesEntered,R380>0),IF(AND(ISNUMBER(O380),R380>0),EDATE(C380,1),\"\"),\"\")","v":"2046-10-01"},7768638,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C381)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R380,$D381)*-1,0),ROUND(IPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B381,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I381=0,0,ROUND(IPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25874},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R380,$D381)*-1,0),ROUND(PPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B381,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I381=0,0,ROUND(PPMT(VLOOKUP($C381,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":122084},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),SUM(E381:H381,J381:K381),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),D381-F381-J381,\"\")","v":7646554},null,null,65]
[29,{"$f":"ROWS($B$27:B382)","v":356},{"$f":"IF(AND(ValuesEntered,R381>0),IF(AND(ISNUMBER(O381),R381>0),EDATE(C381,1),\"\"),\"\")","v":"2046-11-01"},7646554,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C382)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R381,$D382)*-1,0),ROUND(IPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B382,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I382=0,0,ROUND(IPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25518},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R381,$D382)*-1,0),ROUND(PPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B382,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I382=0,0,ROUND(PPMT(VLOOKUP($C382,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":122440},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),SUM(E382:H382,J382:K382),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),D382-F382-J382,\"\")","v":7524114},null,null,64]
[29,{"$f":"ROWS($B$27:B383)","v":357},{"$f":"IF(AND(ValuesEntered,R382>0),IF(AND(ISNUMBER(O382),R382>0),EDATE(C382,1),\"\"),\"\")","v":"2046-12-01"},7524114,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C383)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R382,$D383)*-1,0),ROUND(IPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B383,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I383=0,0,ROUND(IPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25161},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R382,$D383)*-1,0),ROUND(PPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B383,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I383=0,0,ROUND(PPMT(VLOOKUP($C383,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":122797},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),SUM(E383:H383,J383:K383),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),D383-F383-J383,\"\")","v":7401317},null,null,63]
[30,{"$f":"ROWS($B$27:B384)","v":358},{"$f":"IF(AND(ValuesEntered,R383>0),IF(AND(ISNUMBER(O383),R383>0),EDATE(C383,1),\"\"),\"\")","v":"2047-01-01"},7401317,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C384)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R383,$D384)*-1,0),ROUND(IPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B384,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I384=0,0,ROUND(IPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24803},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R383,$D384)*-1,0),ROUND(PPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B384,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I384=0,0,ROUND(PPMT(VLOOKUP($C384,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":123155},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),SUM(E384:H384,J384:K384),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),D384-F384-J384,\"\")","v":7278162},null,null,62]
[30,{"$f":"ROWS($B$27:B385)","v":359},{"$f":"IF(AND(ValuesEntered,R384>0),IF(AND(ISNUMBER(O384),R384>0),EDATE(C384,1),\"\"),\"\")","v":"2047-02-01"},7278162,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C385)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R384,$D385)*-1,0),ROUND(IPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B385,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I385=0,0,ROUND(IPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24444},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R384,$D385)*-1,0),ROUND(PPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B385,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I385=0,0,ROUND(PPMT(VLOOKUP($C385,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":123515},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),SUM(E385:H385,J385:K385),\"\")","v":147959},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),D385-F385-J385,\"\")","v":7154647},null,null,61]
[30,{"$f":"ROWS($B$27:B386)","v":360},{"$f":"IF(AND(ValuesEntered,R385>0),IF(AND(ISNUMBER(O385),R385>0),EDATE(C385,1),\"\"),\"\")","v":"2047-03-01"},7154647,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C386)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R385,$D386)*-1,0),ROUND(IPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B386,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I386=0,0,ROUND(IPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24083},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R385,$D386)*-1,0),ROUND(PPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B386,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I386=0,0,ROUND(PPMT(VLOOKUP($C386,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":123875},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),SUM(E386:H386,J386:K386),\"\")","v":147958},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),D386-F386-J386,\"\")","v":7030772},null,null,60]
[30,{"$f":"ROWS($B$27:B387)","v":361},{"$f":"IF(AND(ValuesEntered,R386>0),IF(AND(ISNUMBER(O386),R386>0),EDATE(C386,1),\"\"),\"\")","v":"2047-04-01"},7030772,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C387)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R386,$D387)*-1,0),ROUND(IPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B387,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I387=0,0,ROUND(IPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":36040},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R386,$D387)*-1,0),ROUND(PPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B387,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I387=0,0,ROUND(PPMT(VLOOKUP($C387,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":347044},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),SUM(E387:H387,J387:K387),\"\")","v":383084},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),D387-F387-J387,\"\")","v":6683728},null,null,59]
[30,{"$f":"ROWS($B$27:B388)","v":362},{"$f":"IF(AND(ValuesEntered,R387>0),IF(AND(ISNUMBER(O387),R387>0),EDATE(C387,1),\"\"),\"\")","v":"2047-05-01"},6683728,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C388)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R387,$D388)*-1,0),ROUND(IPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B388,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I388=0,0,ROUND(IPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":28258},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R387,$D388)*-1,0),ROUND(PPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B388,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I388=0,0,ROUND(PPMT(VLOOKUP($C388,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":130256},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),SUM(E388:H388,J388:K388),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),D388-F388-J388,\"\")","v":6553472},null,null,58]
[30,{"$f":"ROWS($B$27:B389)","v":363},{"$f":"IF(AND(ValuesEntered,R388>0),IF(AND(ISNUMBER(O388),R388>0),EDATE(C388,1),\"\"),\"\")","v":"2047-06-01"},6553472,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C389)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R388,$D389)*-1,0),ROUND(IPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B389,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I389=0,0,ROUND(IPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27823},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R388,$D389)*-1,0),ROUND(PPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B389,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I389=0,0,ROUND(PPMT(VLOOKUP($C389,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":130690},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),SUM(E389:H389,J389:K389),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),D389-F389-J389,\"\")","v":6422782},null,null,57]
[30,{"$f":"ROWS($B$27:B390)","v":364},{"$f":"IF(AND(ValuesEntered,R389>0),IF(AND(ISNUMBER(O389),R389>0),EDATE(C389,1),\"\"),\"\")","v":"2047-07-01"},6422782,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C390)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R389,$D390)*-1,0),ROUND(IPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B390,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I390=0,0,ROUND(IPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":34014},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R389,$D390)*-1,0),ROUND(PPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B390,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I390=0,0,ROUND(PPMT(VLOOKUP($C390,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":349070},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),SUM(E390:H390,J390:K390),\"\")","v":383084},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),D390-F390-J390,\"\")","v":6073712},null,null,56]
[30,{"$f":"ROWS($B$27:B391)","v":365},{"$f":"IF(AND(ValuesEntered,R390>0),IF(AND(ISNUMBER(O390),R390>0),EDATE(C390,1),\"\"),\"\")","v":"2047-08-01"},6073712,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C391)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R390,$D391)*-1,0),ROUND(IPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B391,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I391=0,0,ROUND(IPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26951},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R390,$D391)*-1,0),ROUND(PPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B391,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I391=0,0,ROUND(PPMT(VLOOKUP($C391,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":131563},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),SUM(E391:H391,J391:K391),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),D391-F391-J391,\"\")","v":5942149},null,null,55]
[30,{"$f":"ROWS($B$27:B392)","v":366},{"$f":"IF(AND(ValuesEntered,R391>0),IF(AND(ISNUMBER(O391),R391>0),EDATE(C391,1),\"\"),\"\")","v":"2047-09-01"},5942149,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C392)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R391,$D392)*-1,0),ROUND(IPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B392,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I392=0,0,ROUND(IPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26512},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R391,$D392)*-1,0),ROUND(PPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B392,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I392=0,0,ROUND(PPMT(VLOOKUP($C392,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":132001},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),SUM(E392:H392,J392:K392),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),D392-F392-J392,\"\")","v":5810148},null,null,54]
[30,{"$f":"ROWS($B$27:B393)","v":367},{"$f":"IF(AND(ValuesEntered,R392>0),IF(AND(ISNUMBER(O392),R392>0),EDATE(C392,1),\"\"),\"\")","v":"2047-10-01"},5810148,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C393)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R392,$D393)*-1,0),ROUND(IPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B393,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I393=0,0,ROUND(IPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":26072},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R392,$D393)*-1,0),ROUND(PPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B393,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I393=0,0,ROUND(PPMT(VLOOKUP($C393,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":132441},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),SUM(E393:H393,J393:K393),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),D393-F393-J393,\"\")","v":5677707},null,null,53]
[30,{"$f":"ROWS($B$27:B394)","v":368},{"$f":"IF(AND(ValuesEntered,R393>0),IF(AND(ISNUMBER(O393),R393>0),EDATE(C393,1),\"\"),\"\")","v":"2047-11-01"},5677707,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C394)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R393,$D394)*-1,0),ROUND(IPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B394,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I394=0,0,ROUND(IPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25631},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R393,$D394)*-1,0),ROUND(PPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B394,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I394=0,0,ROUND(PPMT(VLOOKUP($C394,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":132883},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),SUM(E394:H394,J394:K394),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),D394-F394-J394,\"\")","v":5544824},null,null,52]
[30,{"$f":"ROWS($B$27:B395)","v":369},{"$f":"IF(AND(ValuesEntered,R394>0),IF(AND(ISNUMBER(O394),R394>0),EDATE(C394,1),\"\"),\"\")","v":"2047-12-01"},5544824,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C395)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R394,$D395)*-1,0),ROUND(IPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B395,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I395=0,0,ROUND(IPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":25188},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R394,$D395)*-1,0),ROUND(PPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B395,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I395=0,0,ROUND(PPMT(VLOOKUP($C395,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":133326},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),SUM(E395:H395,J395:K395),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),D395-F395-J395,\"\")","v":5411498},null,null,51]
[31,{"$f":"ROWS($B$27:B396)","v":370},{"$f":"IF(AND(ValuesEntered,R395>0),IF(AND(ISNUMBER(O395),R395>0),EDATE(C395,1),\"\"),\"\")","v":"2048-01-01"},5411498,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C396)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R395,$D396)*-1,0),ROUND(IPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B396,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I396=0,0,ROUND(IPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24743},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R395,$D396)*-1,0),ROUND(PPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B396,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I396=0,0,ROUND(PPMT(VLOOKUP($C396,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":133770},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),SUM(E396:H396,J396:K396),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),D396-F396-J396,\"\")","v":5277728},null,null,50]
[31,{"$f":"ROWS($B$27:B397)","v":371},{"$f":"IF(AND(ValuesEntered,R396>0),IF(AND(ISNUMBER(O396),R396>0),EDATE(C396,1),\"\"),\"\")","v":"2048-02-01"},5277728,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C397)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R396,$D397)*-1,0),ROUND(IPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B397,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I397=0,0,ROUND(IPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":24298},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R396,$D397)*-1,0),ROUND(PPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B397,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I397=0,0,ROUND(PPMT(VLOOKUP($C397,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":134216},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),SUM(E397:H397,J397:K397),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),D397-F397-J397,\"\")","v":5143512},null,null,49]
[31,{"$f":"ROWS($B$27:B398)","v":372},{"$f":"IF(AND(ValuesEntered,R397>0),IF(AND(ISNUMBER(O397),R397>0),EDATE(C397,1),\"\"),\"\")","v":"2048-03-01"},5143512,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C398)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R397,$D398)*-1,0),ROUND(IPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B398,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I398=0,0,ROUND(IPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":23850},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R397,$D398)*-1,0),ROUND(PPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B398,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I398=0,0,ROUND(PPMT(VLOOKUP($C398,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":134663},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),SUM(E398:H398,J398:K398),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),D398-F398-J398,\"\")","v":5008849},null,null,48]
[31,{"$f":"ROWS($B$27:B399)","v":373},{"$f":"IF(AND(ValuesEntered,R398>0),IF(AND(ISNUMBER(O398),R398>0),EDATE(C398,1),\"\"),\"\")","v":"2048-04-01"},5008849,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C399)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R398,$D399)*-1,0),ROUND(IPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B399,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I399=0,0,ROUND(IPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":29301},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R398,$D399)*-1,0),ROUND(PPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B399,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I399=0,0,ROUND(PPMT(VLOOKUP($C399,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":353784},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),SUM(E399:H399,J399:K399),\"\")","v":383085},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),D399-F399-J399,\"\")","v":4655065},null,null,47]
[31,{"$f":"ROWS($B$27:B400)","v":374},{"$f":"IF(AND(ValuesEntered,R399>0),IF(AND(ISNUMBER(O399),R399>0),EDATE(C399,1),\"\"),\"\")","v":"2048-05-01"},4655065,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C400)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R399,$D400)*-1,0),ROUND(IPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B400,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I400=0,0,ROUND(IPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22951},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R399,$D400)*-1,0),ROUND(PPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B400,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I400=0,0,ROUND(PPMT(VLOOKUP($C400,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":135562},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),SUM(E400:H400,J400:K400),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),D400-F400-J400,\"\")","v":4519503},null,null,46]
[31,{"$f":"ROWS($B$27:B401)","v":375},{"$f":"IF(AND(ValuesEntered,R400>0),IF(AND(ISNUMBER(O400),R400>0),EDATE(C400,1),\"\"),\"\")","v":"2048-06-01"},4519503,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C401)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R400,$D401)*-1,0),ROUND(IPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B401,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I401=0,0,ROUND(IPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22499},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R400,$D401)*-1,0),ROUND(PPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B401,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I401=0,0,ROUND(PPMT(VLOOKUP($C401,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":136014},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),SUM(E401:H401,J401:K401),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),D401-F401-J401,\"\")","v":4383489},null,null,45]
[31,{"$f":"ROWS($B$27:B402)","v":376},{"$f":"IF(AND(ValuesEntered,R401>0),IF(AND(ISNUMBER(O401),R401>0),EDATE(C401,1),\"\"),\"\")","v":"2048-07-01"},4383489,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C402)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R401,$D402)*-1,0),ROUND(IPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B402,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I402=0,0,ROUND(IPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":27217},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R401,$D402)*-1,0),ROUND(PPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B402,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I402=0,0,ROUND(PPMT(VLOOKUP($C402,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":355869},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),SUM(E402:H402,J402:K402),\"\")","v":383086},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),D402-F402-J402,\"\")","v":4027620},null,null,44]
[31,{"$f":"ROWS($B$27:B403)","v":377},{"$f":"IF(AND(ValuesEntered,R402>0),IF(AND(ISNUMBER(O402),R402>0),EDATE(C402,1),\"\"),\"\")","v":"2048-08-01"},4027620,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C403)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R402,$D403)*-1,0),ROUND(IPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B403,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I403=0,0,ROUND(IPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21591},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R402,$D403)*-1,0),ROUND(PPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B403,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I403=0,0,ROUND(PPMT(VLOOKUP($C403,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":136923},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),SUM(E403:H403,J403:K403),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),D403-F403-J403,\"\")","v":3890697},null,null,43]
[31,{"$f":"ROWS($B$27:B404)","v":378},{"$f":"IF(AND(ValuesEntered,R403>0),IF(AND(ISNUMBER(O403),R403>0),EDATE(C403,1),\"\"),\"\")","v":"2048-09-01"},3890697,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C404)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R403,$D404)*-1,0),ROUND(IPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B404,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I404=0,0,ROUND(IPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":21134},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R403,$D404)*-1,0),ROUND(PPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B404,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I404=0,0,ROUND(PPMT(VLOOKUP($C404,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":137379},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),SUM(E404:H404,J404:K404),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),D404-F404-J404,\"\")","v":3753318},null,null,42]
[31,{"$f":"ROWS($B$27:B405)","v":379},{"$f":"IF(AND(ValuesEntered,R404>0),IF(AND(ISNUMBER(O404),R404>0),EDATE(C404,1),\"\"),\"\")","v":"2048-10-01"},3753318,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C405)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R404,$D405)*-1,0),ROUND(IPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B405,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I405=0,0,ROUND(IPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20676},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R404,$D405)*-1,0),ROUND(PPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B405,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I405=0,0,ROUND(PPMT(VLOOKUP($C405,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":137837},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),SUM(E405:H405,J405:K405),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),D405-F405-J405,\"\")","v":3615481},null,null,41]
[31,{"$f":"ROWS($B$27:B406)","v":380},{"$f":"IF(AND(ValuesEntered,R405>0),IF(AND(ISNUMBER(O405),R405>0),EDATE(C405,1),\"\"),\"\")","v":"2048-11-01"},3615481,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C406)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R405,$D406)*-1,0),ROUND(IPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B406,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I406=0,0,ROUND(IPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20217},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R405,$D406)*-1,0),ROUND(PPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B406,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I406=0,0,ROUND(PPMT(VLOOKUP($C406,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":138296},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),SUM(E406:H406,J406:K406),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),D406-F406-J406,\"\")","v":3477185},null,null,40]
[31,{"$f":"ROWS($B$27:B407)","v":381},{"$f":"IF(AND(ValuesEntered,R406>0),IF(AND(ISNUMBER(O406),R406>0),EDATE(C406,1),\"\"),\"\")","v":"2048-12-01"},3477185,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C407)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R406,$D407)*-1,0),ROUND(IPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B407,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I407=0,0,ROUND(IPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19756},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R406,$D407)*-1,0),ROUND(PPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B407,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I407=0,0,ROUND(PPMT(VLOOKUP($C407,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":138757},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),SUM(E407:H407,J407:K407),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),D407-F407-J407,\"\")","v":3338428},null,null,39]
[32,{"$f":"ROWS($B$27:B408)","v":382},{"$f":"IF(AND(ValuesEntered,R407>0),IF(AND(ISNUMBER(O407),R407>0),EDATE(C407,1),\"\"),\"\")","v":"2049-01-01"},3338428,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C408)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R407,$D408)*-1,0),ROUND(IPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B408,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I408=0,0,ROUND(IPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":19293},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R407,$D408)*-1,0),ROUND(PPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B408,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I408=0,0,ROUND(PPMT(VLOOKUP($C408,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":139220},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),SUM(E408:H408,J408:K408),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),D408-F408-J408,\"\")","v":3199208},null,null,38]
[32,{"$f":"ROWS($B$27:B409)","v":383},{"$f":"IF(AND(ValuesEntered,R408>0),IF(AND(ISNUMBER(O408),R408>0),EDATE(C408,1),\"\"),\"\")","v":"2049-02-01"},3199208,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C409)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R408,$D409)*-1,0),ROUND(IPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B409,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I409=0,0,ROUND(IPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18829},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R408,$D409)*-1,0),ROUND(PPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B409,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I409=0,0,ROUND(PPMT(VLOOKUP($C409,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":139684},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),SUM(E409:H409,J409:K409),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),D409-F409-J409,\"\")","v":3059524},null,null,37]
[32,{"$f":"ROWS($B$27:B410)","v":384},{"$f":"IF(AND(ValuesEntered,R409>0),IF(AND(ISNUMBER(O409),R409>0),EDATE(C409,1),\"\"),\"\")","v":"2049-03-01"},3059524,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C410)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R409,$D410)*-1,0),ROUND(IPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B410,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I410=0,0,ROUND(IPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":18364},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R409,$D410)*-1,0),ROUND(PPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B410,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I410=0,0,ROUND(PPMT(VLOOKUP($C410,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":140150},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),SUM(E410:H410,J410:K410),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),D410-F410-J410,\"\")","v":2919374},null,null,36]
[32,{"$f":"ROWS($B$27:B411)","v":385},{"$f":"IF(AND(ValuesEntered,R410>0),IF(AND(ISNUMBER(O410),R410>0),EDATE(C410,1),\"\"),\"\")","v":"2049-04-01"},2919374,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C411)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R410,$D411)*-1,0),ROUND(IPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B411,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I411=0,0,ROUND(IPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":22336},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R410,$D411)*-1,0),ROUND(PPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B411,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I411=0,0,ROUND(PPMT(VLOOKUP($C411,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":360749},null,null,{"$f":"IF(ISNUMBER(C411)=FALSE,\"\",IF(AND(D411>$E$15,OR(MONTH(C411)=$E$16,MONTH(C411)=$E$17,MONTH(C411)=$E$18)),$E$15,0))","v":200000},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),SUM(E411:H411,J411:K411),\"\")","v":383085},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),D411-F411-J411,\"\")","v":2558625},null,null,35]
[{"$f":"ABS(YEAR($C$27)-YEAR(C412))","v":32},{"$f":"ROWS($B$27:B412)","v":386},{"$f":"IF(AND(ValuesEntered,R411>0),IF(AND(ISNUMBER(O411),R411>0),EDATE(C411,1),\"\"),\"\")","v":"2049-05-01"},{"$f":"IF(C412=\"\",0,O411)","v":2558625},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C412)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R411,$D412)*-1,0),ROUND(IPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B412,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I412=0,0,ROUND(IPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":17428},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R411,$D412)*-1,0),ROUND(PPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B412,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I412=0,0,ROUND(PPMT(VLOOKUP($C412,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":141086},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),SUM(E412:H412,J412:K412),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),D412-F412-J412,\"\")","v":2417539},null,null,{"$f":"IF(AND($J412>0,$E$19=\"時間短縮\"),Remain_Month,$R411-1)","v":34}]
[32,{"$f":"ROWS($B$27:B413)","v":387},{"$f":"IF(AND(ValuesEntered,R412>0),IF(AND(ISNUMBER(O412),R412>0),EDATE(C412,1),\"\"),\"\")","v":"2049-06-01"},2417539,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C413)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R412,$D413)*-1,0),ROUND(IPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B413,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I413=0,0,ROUND(IPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16958},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R412,$D413)*-1,0),ROUND(PPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B413,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I413=0,0,ROUND(PPMT(VLOOKUP($C413,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":141556},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),SUM(E413:H413,J413:K413),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),D413-F413-J413,\"\")","v":2275983},null,null,33]
[32,{"$f":"ROWS($B$27:B414)","v":388},{"$f":"IF(AND(ValuesEntered,R413>0),IF(AND(ISNUMBER(O413),R413>0),EDATE(C413,1),\"\"),\"\")","v":"2049-07-01"},2275983,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C414)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R413,$D414)*-1,0),ROUND(IPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B414,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I414=0,0,ROUND(IPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":20192},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R413,$D414)*-1,0),ROUND(PPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B414,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I414=0,0,ROUND(PPMT(VLOOKUP($C414,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":362894},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),SUM(E414:H414,J414:K414),\"\")","v":383086},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),D414-F414-J414,\"\")","v":1913089},null,null,32]
[32,{"$f":"ROWS($B$27:B415)","v":389},{"$f":"IF(AND(ValuesEntered,R414>0),IF(AND(ISNUMBER(O414),R414>0),EDATE(C414,1),\"\"),\"\")","v":"2049-08-01"},1913089,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C415)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R414,$D415)*-1,0),ROUND(IPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B415,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I415=0,0,ROUND(IPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":16012},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R414,$D415)*-1,0),ROUND(PPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B415,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I415=0,0,ROUND(PPMT(VLOOKUP($C415,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":142501},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),SUM(E415:H415,J415:K415),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),D415-F415-J415,\"\")","v":1770588},null,null,31]
[32,{"$f":"ROWS($B$27:B416)","v":390},{"$f":"IF(AND(ValuesEntered,R415>0),IF(AND(ISNUMBER(O415),R415>0),EDATE(C415,1),\"\"),\"\")","v":"2049-09-01"},1770588,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C416)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R415,$D416)*-1,0),ROUND(IPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B416,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I416=0,0,ROUND(IPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15537},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R415,$D416)*-1,0),ROUND(PPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B416,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I416=0,0,ROUND(PPMT(VLOOKUP($C416,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":142976},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),SUM(E416:H416,J416:K416),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),D416-F416-J416,\"\")","v":1627612},null,null,30]
[32,{"$f":"ROWS($B$27:B417)","v":391},{"$f":"IF(AND(ValuesEntered,R416>0),IF(AND(ISNUMBER(O416),R416>0),EDATE(C416,1),\"\"),\"\")","v":"2049-10-01"},1627612,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C417)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R416,$D417)*-1,0),ROUND(IPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B417,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I417=0,0,ROUND(IPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15061},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R416,$D417)*-1,0),ROUND(PPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B417,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I417=0,0,ROUND(PPMT(VLOOKUP($C417,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":143453},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),SUM(E417:H417,J417:K417),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),D417-F417-J417,\"\")","v":1484159},null,null,29]
[32,{"$f":"ROWS($B$27:B418)","v":392},{"$f":"IF(AND(ValuesEntered,R417>0),IF(AND(ISNUMBER(O417),R417>0),EDATE(C417,1),\"\"),\"\")","v":"2049-11-01"},1484159,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C418)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R417,$D418)*-1,0),ROUND(IPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B418,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I418=0,0,ROUND(IPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14583},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R417,$D418)*-1,0),ROUND(PPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B418,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I418=0,0,ROUND(PPMT(VLOOKUP($C418,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":143931},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),SUM(E418:H418,J418:K418),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),D418-F418-J418,\"\")","v":1340228},null,null,28]
[32,{"$f":"ROWS($B$27:B419)","v":393},{"$f":"IF(AND(ValuesEntered,R418>0),IF(AND(ISNUMBER(O418),R418>0),EDATE(C418,1),\"\"),\"\")","v":"2049-12-01"},1340228,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C419)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R418,$D419)*-1,0),ROUND(IPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B419,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I419=0,0,ROUND(IPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":14103},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R418,$D419)*-1,0),ROUND(PPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B419,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I419=0,0,ROUND(PPMT(VLOOKUP($C419,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":144411},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),SUM(E419:H419,J419:K419),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),D419-F419-J419,\"\")","v":1195817},null,null,27]
[33,{"$f":"ROWS($B$27:B420)","v":394},{"$f":"IF(AND(ValuesEntered,R419>0),IF(AND(ISNUMBER(O419),R419>0),EDATE(C419,1),\"\"),\"\")","v":"2050-01-01"},1195817,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C420)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R419,$D420)*-1,0),ROUND(IPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B420,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I420=0,0,ROUND(IPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":13621},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R419,$D420)*-1,0),ROUND(PPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B420,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I420=0,0,ROUND(PPMT(VLOOKUP($C420,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":144892},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),SUM(E420:H420,J420:K420),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),D420-F420-J420,\"\")","v":1050925},null,null,26]
[33,{"$f":"ROWS($B$27:B421)","v":395},{"$f":"IF(AND(ValuesEntered,R420>0),IF(AND(ISNUMBER(O420),R420>0),EDATE(C420,1),\"\"),\"\")","v":"2050-02-01"},1050925,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C421)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R420,$D421)*-1,0),ROUND(IPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B421,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I421=0,0,ROUND(IPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":13138},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R420,$D421)*-1,0),ROUND(PPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B421,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I421=0,0,ROUND(PPMT(VLOOKUP($C421,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":145375},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),SUM(E421:H421,J421:K421),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),D421-F421-J421,\"\")","v":905550},null,null,25]
[33,{"$f":"ROWS($B$27:B422)","v":396},{"$f":"IF(AND(ValuesEntered,R421>0),IF(AND(ISNUMBER(O421),R421>0),EDATE(C421,1),\"\"),\"\")","v":"2050-03-01"},905550,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C422)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R421,$D422)*-1,0),ROUND(IPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B422,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I422=0,0,ROUND(IPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":12654},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R421,$D422)*-1,0),ROUND(PPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B422,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I422=0,0,ROUND(PPMT(VLOOKUP($C422,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":145860},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),SUM(E422:H422,J422:K422),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),D422-F422-J422,\"\")","v":759690},null,null,24]
[33,{"$f":"ROWS($B$27:B423)","v":397},{"$f":"IF(AND(ValuesEntered,R422>0),IF(AND(ISNUMBER(O422),R422>0),EDATE(C422,1),\"\"),\"\")","v":"2050-04-01"},759690,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C423)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R422,$D423)*-1,0),ROUND(IPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B423,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I423=0,0,ROUND(IPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":15138},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R422,$D423)*-1,0),ROUND(PPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B423,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I423=0,0,ROUND(PPMT(VLOOKUP($C423,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":367948},null,null,200000,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),SUM(E423:H423,J423:K423),\"\")","v":383086},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),D423-F423-J423,\"\")","v":391742},null,null,23]
[33,{"$f":"ROWS($B$27:B424)","v":398},{"$f":"IF(AND(ValuesEntered,R423>0),IF(AND(ISNUMBER(O423),R423>0),EDATE(C423,1),\"\"),\"\")","v":"2050-05-01"},391742,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C424)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R423,$D424)*-1,0),ROUND(IPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B424,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I424=0,0,ROUND(IPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11680},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R423,$D424)*-1,0),ROUND(PPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B424,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I424=0,0,ROUND(PPMT(VLOOKUP($C424,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":146834},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),SUM(E424:H424,J424:K424),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),D424-F424-J424,\"\")","v":244908},null,null,22]
[33,{"$f":"ROWS($B$27:B425)","v":399},{"$f":"IF(AND(ValuesEntered,R424>0),IF(AND(ISNUMBER(O424),R424>0),EDATE(C424,1),\"\"),\"\")","v":"2050-06-01"},244908,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C425)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R424,$D425)*-1,0),ROUND(IPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B425,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I425=0,0,ROUND(IPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":11190},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R424,$D425)*-1,0),ROUND(PPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B425,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I425=0,0,ROUND(PPMT(VLOOKUP($C425,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":147323},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),SUM(E425:H425,J425:K425),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),D425-F425-J425,\"\")","v":97585},null,null,21]
[33,{"$f":"ROWS($B$27:B426)","v":400},{"$f":"IF(AND(ValuesEntered,R425>0),IF(AND(ISNUMBER(O425),R425>0),EDATE(C425,1),\"\"),\"\")","v":"2050-07-01"},97585,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C426)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R425,$D426)*-1,0),ROUND(IPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B426,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I426=0,0,ROUND(IPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10699},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R425,$D426)*-1,0),ROUND(PPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B426,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I426=0,0,ROUND(PPMT(VLOOKUP($C426,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":147814},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),SUM(E426:H426,J426:K426),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),D426-F426-J426,\"\")","v":-50229},null,null,20]
[33,{"$f":"ROWS($B$27:B427)","v":401},{"$f":"IF(AND(ValuesEntered,R426>0),IF(AND(ISNUMBER(O426),R426>0),EDATE(C426,1),\"\"),\"\")","v":"2050-08-01"},-50229,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C427)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R426,$D427)*-1,0),ROUND(IPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B427,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I427=0,0,ROUND(IPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":10207},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R426,$D427)*-1,0),ROUND(PPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B427,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I427=0,0,ROUND(PPMT(VLOOKUP($C427,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":148307},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),SUM(E427:H427,J427:K427),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),D427-F427-J427,\"\")","v":-198536},null,null,19]
[33,{"$f":"ROWS($B$27:B428)","v":402},{"$f":"IF(AND(ValuesEntered,R427>0),IF(AND(ISNUMBER(O427),R427>0),EDATE(C427,1),\"\"),\"\")","v":"2050-09-01"},-198536,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C428)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R427,$D428)*-1,0),ROUND(IPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B428,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I428=0,0,ROUND(IPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9712},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R427,$D428)*-1,0),ROUND(PPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B428,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I428=0,0,ROUND(PPMT(VLOOKUP($C428,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":148801},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),SUM(E428:H428,J428:K428),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),D428-F428-J428,\"\")","v":-347337},null,null,18]
[33,{"$f":"ROWS($B$27:B429)","v":403},{"$f":"IF(AND(ValuesEntered,R428>0),IF(AND(ISNUMBER(O428),R428>0),EDATE(C428,1),\"\"),\"\")","v":"2050-10-01"},-347337,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C429)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R428,$D429)*-1,0),ROUND(IPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B429,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I429=0,0,ROUND(IPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":9216},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R428,$D429)*-1,0),ROUND(PPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B429,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I429=0,0,ROUND(PPMT(VLOOKUP($C429,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":149297},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),SUM(E429:H429,J429:K429),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),D429-F429-J429,\"\")","v":-496634},null,null,17]
[33,{"$f":"ROWS($B$27:B430)","v":404},{"$f":"IF(AND(ValuesEntered,R429>0),IF(AND(ISNUMBER(O429),R429>0),EDATE(C429,1),\"\"),\"\")","v":"2050-11-01"},-496634,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C430)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R429,$D430)*-1,0),ROUND(IPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B430,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I430=0,0,ROUND(IPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8719},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R429,$D430)*-1,0),ROUND(PPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B430,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I430=0,0,ROUND(PPMT(VLOOKUP($C430,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":149795},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),SUM(E430:H430,J430:K430),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),D430-F430-J430,\"\")","v":-646429},null,null,16]
[33,{"$f":"ROWS($B$27:B431)","v":405},{"$f":"IF(AND(ValuesEntered,R430>0),IF(AND(ISNUMBER(O430),R430>0),EDATE(C430,1),\"\"),\"\")","v":"2050-12-01"},-646429,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C431)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R430,$D431)*-1,0),ROUND(IPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B431,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I431=0,0,ROUND(IPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":8219},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R430,$D431)*-1,0),ROUND(PPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B431,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I431=0,0,ROUND(PPMT(VLOOKUP($C431,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":150294},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),SUM(E431:H431,J431:K431),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),D431-F431-J431,\"\")","v":-796723},null,null,15]
[34,{"$f":"ROWS($B$27:B432)","v":406},{"$f":"IF(AND(ValuesEntered,R431>0),IF(AND(ISNUMBER(O431),R431>0),EDATE(C431,1),\"\"),\"\")","v":"2051-01-01"},-796723,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C432)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R431,$D432)*-1,0),ROUND(IPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B432,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I432=0,0,ROUND(IPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7718},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R431,$D432)*-1,0),ROUND(PPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B432,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I432=0,0,ROUND(PPMT(VLOOKUP($C432,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":150795},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),SUM(E432:H432,J432:K432),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),D432-F432-J432,\"\")","v":-947518},null,null,14]
[34,{"$f":"ROWS($B$27:B433)","v":407},{"$f":"IF(AND(ValuesEntered,R432>0),IF(AND(ISNUMBER(O432),R432>0),EDATE(C432,1),\"\"),\"\")","v":"2051-02-01"},-947518,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C433)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R432,$D433)*-1,0),ROUND(IPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B433,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I433=0,0,ROUND(IPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":7216},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R432,$D433)*-1,0),ROUND(PPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B433,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I433=0,0,ROUND(PPMT(VLOOKUP($C433,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":151298},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),SUM(E433:H433,J433:K433),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),D433-F433-J433,\"\")","v":-1098816},null,null,13]
[34,{"$f":"ROWS($B$27:B434)","v":408},{"$f":"IF(AND(ValuesEntered,R433>0),IF(AND(ISNUMBER(O433),R433>0),EDATE(C433,1),\"\"),\"\")","v":"2051-03-01"},-1098816,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C434)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R433,$D434)*-1,0),ROUND(IPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B434,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I434=0,0,ROUND(IPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6711},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R433,$D434)*-1,0),ROUND(PPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B434,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I434=0,0,ROUND(PPMT(VLOOKUP($C434,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":151802},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),SUM(E434:H434,J434:K434),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),D434-F434-J434,\"\")","v":-1250618},null,null,12]
[34,{"$f":"ROWS($B$27:B435)","v":409},{"$f":"IF(AND(ValuesEntered,R434>0),IF(AND(ISNUMBER(O434),R434>0),EDATE(C434,1),\"\"),\"\")","v":"2051-04-01"},-1250618,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C435)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R434,$D435)*-1,0),ROUND(IPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B435,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I435=0,0,ROUND(IPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":6205},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R434,$D435)*-1,0),ROUND(PPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B435,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I435=0,0,ROUND(PPMT(VLOOKUP($C435,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":152308},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),SUM(E435:H435,J435:K435),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),D435-F435-J435,\"\")","v":-1402926},null,null,11]
[34,{"$f":"ROWS($B$27:B436)","v":410},{"$f":"IF(AND(ValuesEntered,R435>0),IF(AND(ISNUMBER(O435),R435>0),EDATE(C435,1),\"\"),\"\")","v":"2051-05-01"},-1402926,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C436)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R435,$D436)*-1,0),ROUND(IPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B436,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I436=0,0,ROUND(IPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5698},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R435,$D436)*-1,0),ROUND(PPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B436,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I436=0,0,ROUND(PPMT(VLOOKUP($C436,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":152816},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),SUM(E436:H436,J436:K436),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),D436-F436-J436,\"\")","v":-1555742},null,null,10]
[34,{"$f":"ROWS($B$27:B437)","v":411},{"$f":"IF(AND(ValuesEntered,R436>0),IF(AND(ISNUMBER(O436),R436>0),EDATE(C436,1),\"\"),\"\")","v":"2051-06-01"},-1555742,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C437)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R436,$D437)*-1,0),ROUND(IPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B437,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I437=0,0,ROUND(IPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":5188},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R436,$D437)*-1,0),ROUND(PPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B437,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I437=0,0,ROUND(PPMT(VLOOKUP($C437,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":153325},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),SUM(E437:H437,J437:K437),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),D437-F437-J437,\"\")","v":-1709067},null,null,9]
[34,{"$f":"ROWS($B$27:B438)","v":412},{"$f":"IF(AND(ValuesEntered,R437>0),IF(AND(ISNUMBER(O437),R437>0),EDATE(C437,1),\"\"),\"\")","v":"2051-07-01"},-1709067,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C438)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R437,$D438)*-1,0),ROUND(IPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B438,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I438=0,0,ROUND(IPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4677},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R437,$D438)*-1,0),ROUND(PPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B438,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I438=0,0,ROUND(PPMT(VLOOKUP($C438,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":153836},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),SUM(E438:H438,J438:K438),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),D438-F438-J438,\"\")","v":-1862903},null,null,8]
[34,{"$f":"ROWS($B$27:B439)","v":413},{"$f":"IF(AND(ValuesEntered,R438>0),IF(AND(ISNUMBER(O438),R438>0),EDATE(C438,1),\"\"),\"\")","v":"2051-08-01"},-1862903,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C439)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R438,$D439)*-1,0),ROUND(IPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B439,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I439=0,0,ROUND(IPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":4164},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R438,$D439)*-1,0),ROUND(PPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B439,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I439=0,0,ROUND(PPMT(VLOOKUP($C439,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":154349},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),SUM(E439:H439,J439:K439),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),D439-F439-J439,\"\")","v":-2017252},null,null,7]
[34,{"$f":"ROWS($B$27:B440)","v":414},{"$f":"IF(AND(ValuesEntered,R439>0),IF(AND(ISNUMBER(O439),R439>0),EDATE(C439,1),\"\"),\"\")","v":"2051-09-01"},-2017252,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C440)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R439,$D440)*-1,0),ROUND(IPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B440,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I440=0,0,ROUND(IPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3650},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R439,$D440)*-1,0),ROUND(PPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B440,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I440=0,0,ROUND(PPMT(VLOOKUP($C440,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":154864},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),SUM(E440:H440,J440:K440),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),D440-F440-J440,\"\")","v":-2172116},null,null,6]
[34,{"$f":"ROWS($B$27:B441)","v":415},{"$f":"IF(AND(ValuesEntered,R440>0),IF(AND(ISNUMBER(O440),R440>0),EDATE(C440,1),\"\"),\"\")","v":"2051-10-01"},-2172116,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C441)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R440,$D441)*-1,0),ROUND(IPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B441,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I441=0,0,ROUND(IPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":3134},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R440,$D441)*-1,0),ROUND(PPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B441,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I441=0,0,ROUND(PPMT(VLOOKUP($C441,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":155380},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),SUM(E441:H441,J441:K441),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),D441-F441-J441,\"\")","v":-2327496},null,null,5]
[34,{"$f":"ROWS($B$27:B442)","v":416},{"$f":"IF(AND(ValuesEntered,R441>0),IF(AND(ISNUMBER(O441),R441>0),EDATE(C441,1),\"\"),\"\")","v":"2051-11-01"},-2327496,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C442)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R441,$D442)*-1,0),ROUND(IPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B442,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I442=0,0,ROUND(IPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2616},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R441,$D442)*-1,0),ROUND(PPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B442,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I442=0,0,ROUND(PPMT(VLOOKUP($C442,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":155898},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),SUM(E442:H442,J442:K442),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),D442-F442-J442,\"\")","v":-2483394},null,null,4]
[34,{"$f":"ROWS($B$27:B443)","v":417},{"$f":"IF(AND(ValuesEntered,R442>0),IF(AND(ISNUMBER(O442),R442>0),EDATE(C442,1),\"\"),\"\")","v":"2051-12-01"},-2483394,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C443)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R442,$D443)*-1,0),ROUND(IPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B443,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I443=0,0,ROUND(IPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":2096},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R442,$D443)*-1,0),ROUND(PPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B443,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I443=0,0,ROUND(PPMT(VLOOKUP($C443,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":156417},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),SUM(E443:H443,J443:K443),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),D443-F443-J443,\"\")","v":-2639811},null,null,3]
[35,{"$f":"ROWS($B$27:B444)","v":418},{"$f":"IF(AND(ValuesEntered,R443>0),IF(AND(ISNUMBER(O443),R443>0),EDATE(C443,1),\"\"),\"\")","v":"2052-01-01"},-2639811,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C444)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R443,$D444)*-1,0),ROUND(IPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B444,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I444=0,0,ROUND(IPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1575},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R443,$D444)*-1,0),ROUND(PPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B444,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I444=0,0,ROUND(PPMT(VLOOKUP($C444,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":156939},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),SUM(E444:H444,J444:K444),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),D444-F444-J444,\"\")","v":-2796750},null,null,2]
[35,{"$f":"ROWS($B$27:B445)","v":419},{"$f":"IF(AND(ValuesEntered,R444>0),IF(AND(ISNUMBER(O444),R444>0),EDATE(C444,1),\"\"),\"\")","v":"2052-02-01"},-2796750,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C445)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R444,$D445)*-1,0),ROUND(IPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B445,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I445=0,0,ROUND(IPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":1051},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R444,$D445)*-1,0),ROUND(PPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B445,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I445=0,0,ROUND(PPMT(VLOOKUP($C445,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":157462},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),SUM(E445:H445,J445:K445),\"\")","v":158513},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),D445-F445-J445,\"\")","v":-2954212},null,null,1]
[35,{"$f":"ROWS($B$27:B446)","v":420},{"$f":"IF(AND(ValuesEntered,R445>0),IF(AND(ISNUMBER(O445),R445>0),EDATE(C445,1),\"\"),\"\")","v":"2052-03-01"},-2954212,{"$f":"IF(AND(ValuesEntered,ISNUMBER(C446)),IF($E$19=\"時間短縮\",ROUND(IPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R445,$D446)*-1,0),ROUND(IPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B446,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I446=0,0,ROUND(IPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":527},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),IF($E$19=\"時間短縮\",ROUND(PPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,1,$R445,$D446)*-1,0),ROUND(PPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,$B446,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I446=0,0,ROUND(PPMT(VLOOKUP($C446,変動金利設定!$F$8:$G$15,2,TRUE)/12,COUNTIF($I$27:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":157987},null,null,0,null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),SUM(E446:H446,J446:K446),\"\")","v":158514},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),D446-F446-J446,\"\")","v":-3112199},null,null,0]

{"sheet":"シミュレーション結果一覧","index":6,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,1,11,2]]}
[]
[null,"シミュレーション結果一覧"]
[null,"結果一覧\n",null,"銀行名","三井住友"]
[null,null,null,"作成日時","2016-03-24T16:37:52"]
[null,null,null,"利率","0.50% （固定金利）"]
[null,null,null,"借入額",50000000]
[null,null,null,"毎月返済額",113692]
[null,null,null,"ボーナス時加算額",215624]
[null,null,null,"年収負担率",0.17827239]
[null,null,null,"手数料"]
[null,null,null,"保証料"]
[null,null,null,"総支払額",{"$f":"E10+E11+53481717","v":53481717},0,0,0,0]

{"sheet":"設定","index":7,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[[2,1,2,5],[12,1,14,1],[4,1,9,1],[4,2,4,3],[12,2,12,3]]}
[]
[null,"毎月の返済シナリオの設定"]
[null,"以下の表の情報は、毎月の返済シナリオ ドロップダウン リストの選択肢と、シナリオ計算に使用される価格です。（※この表に変更を加えると、シナリオでエラーが発生することがあります）"]
[]
[null,"設定\n","返済額の増減率（％）"]
[null,null,"10% 増額",1.1000000000000001]
[null,null,"25% 増額",1.25]
[null,null,"通常返済額",1]
[null,null,"10% 減額",0.9]
[null,null,"25% 減額",0.75]
[]
[null,"金利の種類"]
[null,null,"金利タイプ"]
[null,null,"　固定金利","全期間固定"]
[null,null,"　変動金利","変動金利"]
[]
[null,"金利メモの値"]
[null,1,0]
[]
[null,"金利メモの値"]
[null,"みずほ"]
[null,"2016-03-24T16:44:46"]
[null,"変動型"]
[null,50000000]
[null,140455]
[null,266933]
[null,0.24819562666666667]
[]
[]
[null,{"$f":"G10+G11+54838618","v":54838618}]