{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["住宅ローン計算シート","金利設定","設定"],"not_rendered":{"images":4,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"住宅ローン計算シート","index":0,"n_rows":447,"n_cols":18,"rows_kept":447,"merged":[[1,1,16,2],[1,3,3,3],[1,4,3,4],[1,6,16,7],[1,8,2,9],[1,10,2,10],[1,12,16,13],[1,14,3,15],[1,16,3,17],[3,8,4,9],[3,10,4,10],[4,3,5,3],[4,4,5,4],[4,14,5,15],[4,16,5,17],[5,8,6,9],[5,10,6,10],[6,3,7,3],[6,4,7,4],[6,14,7,15],[6,16,7,17],[7,8,8,9],[7,10,8,10],[8,3,9,3],[8,4,9,4],[9,8,10,9],[9,10,10,10],[11,8,12,9],[11,10,12,10],[13,8,14,9],[13,10,14,10],[15,8,16,9],[15,10,16,10],[19,4,19,17],[23,4,23,17],[26,5,26,7],[26,11,26,13],[27,5,27,7],[27,11,27,13],[28,5,28,7],[28,11,28,13],[29,5,29,7],[29,11,29,13],[30,5,30,7],[30,11,30,13],[31,5,31,7],[31,11,31,13],[32,5,32,7],[32,11,32,13],[33,5,33,7],[33,11,33,13],[34,5,34,7],[34,11,34,13],[35,5,35,7],[35,11,35,13],[36,5,36,7],[36,11,36,13],[37,5,37,7],[37,11,37,13],[38,5,38,7],[38,11,38,13],[39,5,39,7],[39,11,39,13],[39,14,39,16],[40,5,40,7],[40,11,40,13],[41,5,41,7],[41,11,41,13],[41,14,41,16],[42,5,42,7],[42,11,42,13],[42,14,42,16],[43,5,43,7],[43,11,43,13],[43,14,43,16],[44,5,44,7],[44,11,44,13],[44,14,44,16],[45,5,45,7],[45,11,45,13],[45,14,45,16],[46,5,46,7],[46,11,46,13],[46,14,46,16],[47,5,47,7],[47,11,47,13],[47,14,47,16],[48,5,48,7],[48,11,48,13],[48,14,48,16],[49,5,49,7],[49,11,49,13],[49,14,49,16],[50,5,50,7],[50,11,50,13],[50,14,50,16],[51,5,51,7],[51,11,51,13],[51,14,51,16],[52,5,52,7],[52,11,52,13],[52,14,52,16],[53,5,53,7],[53,11,53,13],[53,14,53,16],[54,5,54,7],[54,11,54,13],[54,14,54,16],[55,5,55,7],[55,11,55,13],[55,14,55,16],[56,5,56,7],[56,11,56,13],[56,14,56,16],[57,5,57,7],[57,11,57,13],[57,14,57,16],[58,5,58,7],[58,11,58,13],[58,14,58,16],[59,5,59,7],[59,11,59,13],[59,14,59,16],[60,5,60,7],[60,11,60,13],[60,14,60,16],[61,5,61,7],[61,11,61,13],[61,14,61,16],[62,5,62,7],[62,11,62,13],[62,14,62,16],[63,5,63,7],[63,11,63,13],[63,14,63,16],[64,5,64,7],[64,11,64,13],[64,14,64,16],[65,5,65,7],[65,11,65,13],[65,14,65,16],[66,5,66,7],[66,11,66,13],[66,14,66,16],[67,5,67,7],[67,11,67,13],[67,14,67,16],[68,5,68,7],[68,11,68,13],[68,14,68,16],[69,5,69,7],[69,11,69,13],[69,14,69,16],[70,5,70,7],[70,11,70,13],[70,14,70,16],[71,5,71,7],[71,11,71,13],[71,14,71,16],[72,5,72,7],[72,11,72,13],[72,14,72,16],[73,5,73,7],[73,11,73,13],[73,14,73,16],[74,5,74,7],[74,11,74,13],[74,14,74,16],[75,5,75,7],[75,11,75,13],[75,14,75,16],[76,5,76,7],[76,11,76,13],[76,14,76,16],[77,5,77,7],[77,11,77,13],[77,14,77,16],[78,5,78,7],[78,11,78,13],[78,14,78,16],[79,5,79,7],[79,11,79,13],[79,14,79,16],[80,5,80,7],[80,11,80,13],[80,14,80,16],[81,5,81,7],[81,11,81,13],[81,14,81,16],[82,5,82,7],[82,11,82,13],[82,14,82,16],[83,5,83,7],[83,11,83,13],[83,14,83,16],[84,5,84,7],[84,11,84,13],[84,14,84,16],[85,5,85,7],[85,11,85,13],[85,14,85,16],[86,5,86,7],[86,11,86,13],[86,14,86,16],[87,5,87,7],[87,11,87,13],[87,14,87,16],[88,5,88,7],[88,11,88,13],[88,14,88,16],[89,5,89,7],[89,11,89,13],[89,14,89,16],[90,5,90,7],[90,11,90,13],[90,14,90,16],[91,5,91,7],[91,11,91,13],[91,14,91,16],[92,5,92,7],[92,11,92,13],[92,14,92,16],[93,5,93,7],[93,11,93,13],[93,14,93,16],[94,5,94,7],[94,11,94,13],[94,14,94,16],[95,5,95,7],[95,11,95,13],[95,14,95,16],[96,5,96,7],[96,11,96,13],[96,14,96,16],[97,5,97,7],[97,11,97,13],[97,14,97,16],[98,5,98,7],[98,11,98,13],[98,14,98,16],[99,5,99,7],[99,11,99,13],[99,14,99,16],[100,5,100,7],[100,11,100,13],[100,14,100,16],[101,5,101,7],[101,11,101,13],[101,14,101,16],[102,5,102,7],[102,11,102,13],[102,14,102,16],[103,5,103,7],[103,11,103,13],[103,14,103,16],[104,5,104,7],[104,11,104,13],[104,14,104,16],[105,5,105,7],[105,11,105,13],[105,14,105,16],[106,5,106,7],[106,11,106,13],[106,14,106,16],[107,5,107,7],[107,11,107,13],[107,14,107,16],[108,5,108,7],[108,11,108,13],[108,14,108,16],[109,5,109,7],[109,11,109,13],[109,14,109,16],[110,5,110,7],[110,11,110,13],[110,14,110,16],[111,5,111,7],[111,11,111,13],[111,14,111,16],[112,5,112,7],[112,11,112,13],[112,14,112,16],[113,5,113,7],[113,11,113,13],[113,14,113,16],[114,5,114,7],[114,11,114,13],[114,14,114,16],[115,5,115,7],[115,11,115,13],[115,14,115,16],[116,5,116,7],[116,11,116,13],[116,14,116,16],[117,5,117,7],[117,11,117,13],[117,14,117,16],[118,5,118,7],[118,11,118,13],[118,14,118,16],[119,5,119,7],[119,11,119,13],[119,14,119,16],[120,5,120,7],[120,11,120,13],[120,14,120,16],[121,5,121,7],[121,11,121,13],[121,14,121,16],[122,5,122,7],[122,11,122,13],[122,14,122,16],[123,5,123,7],[123,11,123,13],[123,14,123,16],[124,5,124,7],[124,11,124,13],[124,14,124,16],[125,5,125,7],[125,11,125,13],[125,14,125,16],[126,5,126,7],[126,11,126,13],[126,14,126,16],[127,5,127,7],[127,11,127,13],[127,14,127,16],[128,5,128,7],[128,11,128,13],[128,14,128,16],[129,5,129,7],[129,11,129,13],[129,14,129,16],[130,5,130,7],[130,11,130,13],[130,14,130,16],[131,5,131,7],[131,11,131,13],[131,14,131,16],[132,5,132,7],[132,11,132,13],[132,14,132,16],[133,5,133,7],[133,11,133,13],[133,14,133,16],[134,5,134,7],[134,11,134,13],[134,14,134,16],[135,5,135,7],[135,11,135,13],[135,14,135,16],[136,5,136,7],[136,11,136,13],[136,14,136,16],[137,5,137,7],[137,11,137,13],[137,14,137,16],[138,5,138,7],[138,11,138,13],[138,14,138,16],[139,5,139,7],[139,11,139,13],[139,14,139,16],[140,5,140,7],[140,11,140,13],[140,14,140,16],[141,5,141,7],[141,11,141,13],[141,14,141,16],[142,5,142,7],[142,11,142,13],[142,14,142,16],[143,5,143,7],[143,11,143,13],[143,14,143,16],[144,5,144,7],[144,11,144,13],[144,14,144,16],[145,5,145,7],[145,11,145,13],[145,14,145,16],[146,5,146,7],[146,11,146,13],[146,14,146,16],[147,5,147,7],[147,11,147,13],[147,14,147,16],[148,5,148,7],[148,11,148,13],[148,14,148,16],[149,5,149,7],[149,11,149,13],[149,14,149,16],[150,5,150,7],[150,11,150,13],[151,5,151,7],[151,11,151,13],[152,5,152,7],[152,11,152,13],[153,5,153,7],[153,11,153,13],[154,5,154,7],[154,11,154,13],[155,5,155,7],[155,11,155,13],[155,14,155,16],[156,5,156,7],[156,11,156,13],[156,14,156,16],[157,5,157,7],[157,11,157,13],[157,14,157,16],[158,5,158,7],[158,11,158,13],[159,5,159,7],[159,11,159,13],[160,5,160,7],[160,11,160,13],[160,14,160,16],[161,5,161,7],[161,11,161,13],[161,14,161,16],[162,5,162,7],[162,11,162,13],[162,14,162,16],[163,5,163,7],[163,11,163,13],[163,14,163,16],[164,5,164,7],[164,11,164,13],[164,14,164,16],[165,5,165,7],[165,11,165,13],[165,14,165,16],[166,5,166,7],[166,11,166,13],[166,14,166,16],[167,5,167,7],[167,11,167,13],[167,14,167,16],[168,5,168,7],[168,11,168,13],[168,14,168,16],[169,5,169,7],[169,11,169,13],[169,14,169,16],[170,5,170,7],[170,11,170,13],[171,5,171,7],[171,11,171,13],[172,5,172,7],[172,11,172,13],[173,5,173,7],[173,11,173,13],[174,5,174,7],[174,11,174,13],[175,5,175,7],[175,11,175,13],[176,5,176,7],[176,11,176,13],[177,5,177,7],[177,11,177,13],[178,5,178,7],[178,11,178,13],[179,5,179,7],[179,11,179,13],[180,5,180,7],[180,11,180,13],[181,5,181,7],[181,11,181,13],[182,5,182,7],[182,11,182,13],[183,5,183,7],[183,11,183,13],[184,5,184,7],[184,11,184,13],[185,5,185,7],[185,11,185,13],[186,5,186,7],[186,11,186,13],[187,5,187,7],[187,11,187,13],[188,5,188,7],[188,11,188,13],[189,5,189,7],[189,11,189,13],[190,5,190,7],[190,11,190,13],[191,5,191,7],[191,11,191,13],[192,5,192,7],[192,11,192,13],[193,5,193,7],[193,11,193,13],[194,5,194,7],[194,11,194,13],[195,5,195,7],[195,11,195,13],[196,5,196,7],[196,11,196,13],[197,5,197,7],[197,11,197,13],[198,5,198,7],[198,11,198,13],[199,5,199,7],[199,11,199,13],[200,5,200,7],[200,11,200,13],[201,5,201,7],[201,11,201,13],[202,5,202,7],[202,11,202,13],[203,5,203,7],[203,11,203,13],[204,5,204,7],[204,11,204,13],[205,5,205,7],[205,11,205,13],[206,5,206,7],[206,11,206,13],[207,5,207,7],[207,11,207,13],[208,5,208,7],[208,11,208,13],[209,5,209,7],[209,11,209,13],[210,5,210,7],[210,11,210,13],[211,5,211,7],[211,11,211,13],[212,5,212,7],[212,11,212,13],[213,5,213,7],[213,11,213,13],[214,5,214,7],[214,11,214,13],[215,5,215,7],[215,11,215,13],[216,5,216,7],[216,11,216,13],[217,5,217,7],[217,11,217,13],[218,5,218,7],[218,11,218,13],[219,5,219,7],[219,11,219,13],[220,5,220,7],[220,11,220,13],[221,5,221,7],[221,11,221,13],[222,5,222,7],[222,11,222,13],[223,5,223,7],[223,11,223,13],[224,5,224,7],[224,11,224,13],[225,5,225,7],[225,11,225,13],[226,5,226,7],[226,11,226,13],[227,5,227,7],[227,11,227,13],[228,5,228,7],[228,11,228,13],[229,5,229,7],[229,11,229,13],[230,5,230,7],[230,11,230,13],[231,5,231,7],[231,11,231,13],[232,5,232,7],[232,11,232,13],[233,5,233,7],[233,11,233,13],[234,5,234,7],[234,11,234,13],[235,5,235,7],[235,11,235,13],[236,5,236,7],[236,11,236,13],[237,5,237,7],[237,11,237,13],[238,5,238,7],[238,11,238,13],[239,5,239,7],[239,11,239,13],[240,5,240,7],[240,11,240,13],[241,5,241,7],[241,11,241,13],[242,5,242,7],[242,11,242,13],[243,5,243,7],[243,11,243,13],[244,5,244,7],[244,11,244,13],[245,5,245,7],[245,11,245,13],[246,5,246,7],[246,11,246,13],[247,5,247,7],[247,11,247,13],[248,5,248,7],[248,11,248,13],[249,5,249,7],[249,11,249,13],[250,5,250,7],[250,11,250,13],[251,5,251,7],[251,11,251,13],[252,5,252,7],[252,11,252,13],[253,5,253,7],[253,11,253,13],[254,5,254,7],[254,11,254,13],[255,5,255,7],[255,11,255,13],[256,5,256,7],[256,11,256,13],[257,5,257,7],[257,11,257,13],[258,5,258,7],[258,11,258,13],[259,5,259,7],[259,11,259,13],[260,5,260,7],[260,11,260,13],[261,5,261,7],[261,11,261,13],[262,5,262,7],[262,11,262,13],[263,5,263,7],[263,11,263,13],[264,5,264,7],[264,11,264,13],[265,5,265,7],[265,11,265,13],[266,5,266,7],[266,11,266,13],[267,5,267,7],[267,11,267,13],[268,5,268,7],[268,11,268,13],[269,5,269,7],[269,11,269,13],[270,5,270,7],[270,11,270,13],[271,5,271,7],[271,11,271,13],[272,5,272,7],[272,11,272,13],[273,5,273,7],[273,11,273,13],[274,5,274,7],[274,11,274,13],[275,5,275,7],[275,11,275,13],[276,5,276,7],[276,11,276,13],[277,5,277,7],[277,11,277,13],[278,5,278,7],[278,11,278,13],[279,5,279,7],[279,11,279,13],[280,5,280,7],[280,11,280,13],[281,5,281,7],[281,11,281,13],[282,5,282,7],[282,11,282,13],[283,5,283,7],[283,11,283,13],[284,5,284,7],[284,11,284,13],[285,5,285,7],[285,11,285,13],[286,5,286,7],[286,11,286,13],[287,5,287,7],[287,11,287,13],[288,5,288,7],[288,11,288,13],[289,5,289,7],[289,11,289,13],[290,5,290,7],[290,11,290,13],[291,5,291,7],[291,11,291,13],[292,5,292,7],[292,11,292,13],[293,5,293,7],[293,11,293,13],[294,5,294,7],[294,11,294,13],[295,5,295,7],[295,11,295,13],[296,5,296,7],[296,11,296,13],[297,5,297,7],[297,11,297,13],[298,5,298,7],[298,11,298,13],[299,5,299,7],[299,11,299,13],[300,5,300,7],[300,11,300,13],[301,5,301,7],[301,11,301,13],[302,5,302,7],[302,11,302,13],[303,5,303,7],[303,11,303,13],[304,5,304,7],[304,11,304,13],[305,5,305,7],[305,11,305,13],[306,5,306,7],[306,11,306,13],[307,5,307,7],[307,11,307,13],[308,5,308,7],[308,11,308,13],[309,5,309,7],[309,11,309,13],[310,5,310,7],[310,11,310,13],[311,5,311,7],[311,11,311,13],[312,5,312,7],[312,11,312,13],[313,5,313,7],[313,11,313,13],[314,5,314,7],[314,11,314,13],[315,5,315,7],[315,11,315,13],[316,5,316,7],[316,11,316,13],[317,5,317,7],[317,11,317,13],[318,5,318,7],[318,11,318,13],[319,5,319,7],[319,11,319,13],[320,5,320,7],[320,11,320,13],[321,5,321,7],[321,11,321,13],[322,5,322,7],[322,11,322,13],[323,5,323,7],[323,11,323,13],[324,5,324,7],[324,11,324,13],[325,5,325,7],[325,11,325,13],[326,5,326,7],[326,11,326,13],[327,5,327,7],[327,11,327,13],[328,5,328,7],[328,11,328,13],[329,5,329,7],[329,11,329,13],[330,5,330,7],[330,11,330,13],[331,5,331,7],[331,11,331,13],[332,5,332,7],[332,11,332,13],[333,5,333,7],[333,11,333,13],[334,5,334,7],[334,11,334,13],[335,5,335,7],[335,11,335,13],[336,5,336,7],[336,11,336,13],[337,5,337,7],[337,11,337,13],[338,5,338,7],[338,11,338,13],[339,5,339,7],[339,11,339,13],[340,5,340,7],[340,11,340,13],[341,5,341,7],[341,11,341,13],[342,5,342,7],[342,11,342,13],[343,5,343,7],[343,11,343,13],[344,5,344,7],[344,11,344,13],[345,5,345,7],[345,11,345,13],[346,5,346,7],[346,11,346,13],[347,5,347,7],[347,11,347,13],[348,5,348,7],[348,11,348,13],[349,5,349,7],[349,11,349,13],[350,5,350,7],[350,11,350,13],[351,5,351,7],[351,11,351,13],[352,5,352,7],[352,11,352,13],[353,5,353,7],[353,11,353,13],[354,5,354,7],[354,11,354,13],[355,5,355,7],[355,11,355,13],[356,5,356,7],[356,11,356,13],[357,5,357,7],[357,11,357,13],[358,5,358,7],[358,11,358,13],[359,5,359,7],[359,11,359,13],[360,5,360,7],[360,11,360,13],[361,5,361,7],[361,11,361,13],[362,5,362,7],[362,11,362,13],[363,5,363,7],[363,11,363,13],[364,5,364,7],[364,11,364,13],[365,5,365,7],[365,11,365,13],[366,5,366,7],[366,11,366,13],[367,5,367,7],[367,11,367,13],[368,5,368,7],[368,11,368,13],[369,5,369,7],[369,11,369,13],[370,5,370,7],[370,11,370,13],[371,5,371,7],[371,11,371,13],[372,5,372,7],[372,11,372,13],[373,5,373,7],[373,11,373,13],[374,5,374,7],[374,11,374,13],[375,5,375,7],[375,11,375,13],[376,5,376,7],[376,11,376,13],[377,5,377,7],[377,11,377,13],[378,5,378,7],[378,11,378,13],[379,5,379,7],[379,11,379,13],[380,5,380,7],[380,11,380,13],[381,5,381,7],[381,11,381,13],[382,5,382,7],[382,11,382,13],[383,5,383,7],[383,11,383,13],[384,5,384,7],[384,11,384,13],[385,5,385,7],[385,11,385,13],[386,5,386,7],[386,11,386,13],[387,5,387,7],[387,11,387,13],[388,5,388,7],[388,11,388,13],[389,5,389,7],[389,11,389,13],[390,5,390,7],[390,11,390,13],[391,5,391,7],[391,11,391,13],[392,5,392,7],[392,11,392,13],[393,5,393,7],[393,11,393,13],[394,5,394,7],[394,11,394,13],[395,5,395,7],[395,11,395,13],[396,5,396,7],[396,11,396,13],[397,5,397,7],[397,11,397,13],[398,5,398,7],[398,11,398,13],[399,5,399,7],[399,11,399,13],[400,5,400,7],[400,11,400,13],[401,5,401,7],[401,11,401,13],[402,5,402,7],[402,11,402,13],[403,5,403,7],[403,11,403,13],[404,5,404,7],[404,11,404,13],[405,5,405,7],[405,11,405,13],[406,5,406,7],[406,11,406,13],[407,5,407,7],[407,11,407,13],[408,5,408,7],[408,11,408,13],[409,5,409,7],[409,11,409,13],[410,5,410,7],[410,11,410,13],[411,5,411,7],[411,11,411,13],[412,5,412,7],[412,11,412,13],[413,5,413,7],[413,11,413,13],[414,5,414,7],[414,11,414,13],[415,5,415,7],[415,11,415,13],[416,5,416,7],[416,11,416,13],[417,5,417,7],[417,11,417,13],[418,5,418,7],[418,11,418,13],[419,5,419,7],[419,11,419,13],[420,5,420,7],[420,11,420,13],[421,5,421,7],[421,11,421,13],[422,5,422,7],[422,11,422,13],[423,5,423,7],[423,11,423,13],[424,5,424,7],[424,11,424,13],[425,5,425,7],[425,11,425,13],[426,5,426,7],[426,11,426,13],[427,5,427,7],[427,11,427,13],[428,5,428,7],[428,11,428,13],[429,5,429,7],[429,11,429,13],[430,5,430,7],[430,11,430,13],[431,5,431,7],[431,11,431,13],[432,5,432,7],[432,11,432,13],[433,5,433,7],[433,11,433,13],[434,5,434,7],[434,11,434,13],[435,5,435,7],[435,11,435,13],[436,5,436,7],[436,11,436,13],[437,5,437,7],[437,11,437,13],[438,5,438,7],[438,11,438,13],[439,5,439,7],[439,11,439,13],[440,5,440,7],[440,11,440,13],[441,5,441,7],[441,11,441,13],[442,5,442,7],[442,11,442,13],[443,5,443,7],[443,11,443,13],[444,5,444,7],[444,11,444,13],[445,5,445,7],[445,11,445,13],[446,5,446,7],[446,11,446,13]],"merged_total":1298,"flags":["merged_cut"]}
[null,"住宅ローン計算シート"]
[null,"\n\n\n\n\n\n\n\n\n\n入力項目",null,"不動産評価額",{"v":30000000,"d":"¥30,000,000"},null,"\n\n\n\n\n\n\n\n\n\n基本統計",null,"毎月のローン返済額",null,{"$f":"IF(ValuesEntered,IF($E$17=\"全期間固定\",IF(ValuesEntered,ROUND(-PMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount),0)),\"返済額は変動します\"),0)","v":{"v":23360,"d":"¥23,360"}},null,"\n\n\n\n\n\n\n\n\nオプション\n入力項目",null,"ローン開始日",null,"2013-11-01"]
[]
[{"$nulls":8},"ボーナス月の加算額",null,{"$f":"IF(ValuesEntered,IF($E$17=\"全期間固定\",IF(ValuesEntered,ROUND(-PMT(InterestRate/COUNT($E$13:$E$15),DurationofBonus,BonusAmount,0),0)),\"返済額は変動します\"),0)","v":{"v":328200,"d":"¥328,200"}}]
[{"$nulls":3},"利率",{"$f":"IF($E$17=\"全期間固定\",金利設定!$F$5,\"金利は変動\")","v":{"v":0.0308,"d":"3.08%"}},{"$nulls":9},"固定資産税率",null,{"v":0.015,"d":"1.50%"}]
[{"$nulls":8},"毎月の返済額合計",null,{"$f":"IF(ValuesEntered,SUM(total_payments),0)","v":{"v":40747259,"d":"¥40,747,259"}}]
[{"$nulls":3},"ローン期間 (月)\n　※最大35年まで",420,{"$nulls":9},"固定資産税額",null,{"$f":"Q5*E2/12","v":{"v":37500,"d":"¥37,500"}}]
[{"$nulls":8},"ローン返済額合計",null,{"$f":"IF(ValuesEntered,SUM(total_loan_payment),0)","v":{"v":38997259,"d":"¥38,997,259"}}]
[{"$nulls":3},"ローン金額",{"v":20000000,"d":"¥20,000,000"}]
[{"$nulls":8},"支払利息合計",null,{"$f":"IF(ValuesEntered,SUM(interest),0)","v":{"v":4997261,"d":"¥4,997,261"}}]
[]
[{"$nulls":3},"ボーナス返済額",{"v":200000,"d":"200,000 "},{"$nulls":3},"繰上げ返済により減少した月数",null,{"$f":"IF(AND(ValuesEntered,$E$16=\"時間短縮\"),DurationOfLoan-COUNTIF(NoPaymentsRemaining,\">0\")-1,0)","v":0}]
[{"$nulls":3},"ボーナス返済月",{"v":4,"d":"4月"}]
[{"$nulls":4},{"v":7,"d":"7月"},{"$nulls":3},"繰上げ返済合計",null,{"$f":"IF(ValuesEntered,SUM(extra_payments,),0)","v":{"v":200000,"d":"¥200,000"}}]
[]
[{"$nulls":3},"繰り上げ返済方式","返済額軽減",{"$nulls":3},"節約利息",null,{"$f":"IF(ValuesEntered,IF($E$17=\"全期間固定\",ROUNDDOWN(CUMIPMT(InterestRate/12,DurationOfLoan,LoanAmount-BonusAmount,1,DurationOfLoan,0)*-1+IF(E12=\"\",0,CUMIPMT(InterestRate/COUNT($E$13:$E$15),DurationofBonus,BonusAmount,1,DurationofBonus,0))*-1-$K$10,0),\"節約利息は変動します\"),0)","v":{"v":7787797,"d":"¥7,787,797"}}]
[{"$nulls":3},"金利タイプ","全期間固定"]
[]
[]
[null,null,"返済額を毎月","10% 増額",{"$f":"IFERROR(IF(ValuesEntered,\"した場合、\"&IF(VLOOKUP(PaymentPercentage,PaymentScenarios,2,FALSE)>1,\"ローン期間は \"&PaymentDurationIncreaseDecrease&\" か月に短縮され、返済期間は \"&TEXT(PercentageIncreaseDecrease,\"0.0% 短縮されます\")&\"。\",IF(VLOOKUP(PaymentPercentage,PaymentScenarios,2,FALSE)=1,\"ローン期間は変わらず、返済期間も変化しません。\",IF(VLOOKUP(PaymentPercentage,PaymentScenarios,2,FALSE)<1,\"ローン期間は \"&PaymentDurationIncreaseDecrease&\" か月に延長され、返済期間は \"&TEXT(PercentageIncreaseDecrease,\"0.0% 延長されます\")&\"。\",\"\"))),\"\"),\"\")","v":"した場合、ローン期間は 428 か月に短縮され、返済期間は -1.9% 短縮されます。"}]
[]
[]
[]
[null,null,"返済を",100,{"$f":"IFERROR(IF(ValuesEntered,\"か月で終えたい場合、返済額は毎月 \"&TEXT(ROUND(PMT(InterestRate/12,$D$24,-LoanAmount),0),\"#,##0\")&\"円 になります。\",\"\"),\"\")","v":"か月で終えたい場合、返済額は毎月 227,019円 になります。"}]
[]
[]
[null,"#","返済日","期首残高","利息","元金",null,null,"ボーナス返済額","繰り上げ返済","固定資産税","返済額合計",null,null,"決算残高",null,null,"残り月数"]
[null,{"$f":"ROWS($B$28:B28)","v":1},{"$f":"IF(ValuesEntered,LoanStart,\"\")","v":"2013-11-01"},{"$f":"$E$9","v":{"v":20000000,"d":"¥20,000,000"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C28)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,1,DurationOfLoan,$D28-BonusAmount)*-1,0),ROUND(IPMT(VLOOKUP($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$28:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14887,"d":"¥14,887"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($C28,Rate_table,2,TRUE)/12,1,DurationOfLoan,$D28-BonusAmount)*-1,0),ROUND(PPMT(VLOOKUP($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$28:I28,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7694,"d":"¥7,694"}},null,null,{"$f":"IF(ISNUMBER(C28)=FALSE,\"\",IF(AND(D28>$E$12,OR(MONTH(C28)=$E$13,MONTH(C28)=$E$14,MONTH(C28)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"$f":"$Q$7","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),SUM(E28:H28,J28:K28),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C28)),D28-F28-J28,\"\")","v":{"v":19992306,"d":"¥19,992,306"}},null,null,{"$f":"IF(AND($J28>0,$E$16=\"時間短縮\"),Remain_Month,DurationOfLoan-1)","v":419}]
[null,{"$f":"ROWS($B$28:B29)","v":2},{"$f":"IF(AND(ValuesEntered,R28>0),IF(AND(ISNUMBER(O28),R28>0),EDATE(C28,1),\"\"),\"\")","v":"2013-12-01"},{"$f":"IF(C29=\"\",0,O28)","v":{"v":19992306,"d":"¥19,992,306"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C29)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14867,"d":"¥14,867"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I29,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7714,"d":"¥7,714"}},null,null,{"$f":"IF(ISNUMBER(C29)=FALSE,\"\",IF(AND(D29>$E$12,OR(MONTH(C29)=$E$13,MONTH(C29)=$E$14,MONTH(C29)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"$f":"IF(C29=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),SUM(E29:H29,J29:K29),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C29)),D29-F29-J29,\"\")","v":{"v":19984592,"d":"¥19,984,592"}},null,null,{"$f":"IF(AND($J29>0,$E$16=\"時間短縮\"),Remain_Month,$R28-1)","v":418}]
[null,{"$f":"ROWS($B$28:B30)","v":3},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O29),R29>0),EDATE(C29,1),\"\"),\"\")","v":"2014-01-01"},{"v":19984592,"d":"¥19,984,592"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C30)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14847,"d":"¥14,847"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I30,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7734,"d":"¥7,734"}},null,null,{"$f":"IF(ISNUMBER(C30)=FALSE,\"\",IF(AND(D30>$E$12,OR(MONTH(C30)=$E$13,MONTH(C30)=$E$14,MONTH(C30)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),SUM(E30:H30,J30:K30),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C30)),D30-F30-J30,\"\")","v":{"v":19976858,"d":"¥19,976,858"}},null,null,417]
[null,{"$f":"ROWS($B$28:B31)","v":4},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O30),R30>0),EDATE(C30,1),\"\"),\"\")","v":"2014-02-01"},{"v":19976858,"d":"¥19,976,858"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C31)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14827,"d":"¥14,827"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I31,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7754,"d":"¥7,754"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),SUM(E31:H31,J31:K31),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C31)),D31-F31-J31,\"\")","v":{"v":19969104,"d":"¥19,969,104"}},null,null,416]
[null,{"$f":"ROWS($B$28:B32)","v":5},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O31),R31>0),EDATE(C31,1),\"\"),\"\")","v":"2014-03-01"},{"v":19969104,"d":"¥19,969,104"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C32)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14807,"d":"¥14,807"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I32,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7774,"d":"¥7,774"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),SUM(E32:H32,J32:K32),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C32)),D32-F32-J32,\"\")","v":{"v":19961330,"d":"¥19,961,330"}},null,null,415]
[null,{"$f":"ROWS($B$28:B33)","v":6},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O32),R32>0),EDATE(C32,1),\"\"),\"\")","v":"2014-04-01"},{"v":19961330,"d":"¥19,961,330"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C33)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":50720,"d":"¥50,720"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I33,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":190621,"d":"¥190,621"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),SUM(E33:H33,J33:K33),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C33)),D33-F33-J33,\"\")","v":{"v":19770709,"d":"¥19,770,709"}},null,null,414]
[null,{"$f":"ROWS($B$28:B34)","v":7},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O33),R33>0),EDATE(C33,1),\"\"),\"\")","v":"2014-05-01"},{"v":19770709,"d":"¥19,770,709"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C34)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14767,"d":"¥14,767"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I34,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7814,"d":"¥7,814"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),SUM(E34:H34,J34:K34),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C34)),D34-F34-J34,\"\")","v":{"v":19762895,"d":"¥19,762,895"}},null,null,413]
[null,{"$f":"ROWS($B$28:B35)","v":8},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O34),R34>0),EDATE(C34,1),\"\"),\"\")","v":"2014-06-01"},{"v":19762895,"d":"¥19,762,895"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C35)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14747,"d":"¥14,747"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I35,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7834,"d":"¥7,834"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),SUM(E35:H35,J35:K35),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C35)),D35-F35-J35,\"\")","v":{"v":19755061,"d":"¥19,755,061"}},null,null,412]
[null,{"$f":"ROWS($B$28:B36)","v":9},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O35),R35>0),EDATE(C35,1),\"\"),\"\")","v":"2014-07-01"},{"v":19755061,"d":"¥19,755,061"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C36)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":50191,"d":"¥50,191"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I36,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":191150,"d":"¥191,150"}},null,null,{"v":200000,"d":"¥200,000"},{"v":200000,"d":"¥200,000"},{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),SUM(E36:H36,J36:K36),\"\")","v":{"v":478841,"d":"¥478,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C36)),D36-F36-J36,\"\")","v":{"v":19363911,"d":"¥19,363,911"}},null,null,411]
[null,{"$f":"ROWS($B$28:B37)","v":10},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O36),R36>0),EDATE(C36,1),\"\"),\"\")","v":"2014-08-01"},{"v":19363911,"d":"¥19,363,911"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C37)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14707,"d":"¥14,707"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I37,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7874,"d":"¥7,874"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),SUM(E37:H37,J37:K37),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C37)),D37-F37-J37,\"\")","v":{"v":19356037,"d":"¥19,356,037"}},null,null,410]
[null,{"$f":"ROWS($B$28:B38)","v":11},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O37),R37>0),EDATE(C37,1),\"\"),\"\")","v":"2014-09-01"},{"v":19356037,"d":"¥19,356,037"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C38)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14687,"d":"¥14,687"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I38,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7894,"d":"¥7,894"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),SUM(E38:H38,J38:K38),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C38)),D38-F38-J38,\"\")","v":{"v":19348143,"d":"¥19,348,143"}},null,null,409]
[null,{"$f":"ROWS($B$28:B39)","v":12},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O38),R38>0),EDATE(C38,1),\"\"),\"\")","v":"2014-10-01"},{"v":19348143,"d":"¥19,348,143"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C39)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14667,"d":"¥14,667"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I39,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7914,"d":"¥7,914"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),SUM(E39:H39,J39:K39),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C39)),D39-F39-J39,\"\")","v":{"v":19340229,"d":"¥19,340,229"}},null,null,408]
[null,{"$f":"ROWS($B$28:B40)","v":13},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O39),R39>0),EDATE(C39,1),\"\"),\"\")","v":"2014-11-01"},{"v":19340229,"d":"¥19,340,229"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C40)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14646,"d":"¥14,646"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I40,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7935,"d":"¥7,935"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),SUM(E40:H40,J40:K40),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C40)),D40-F40-J40,\"\")","v":{"v":19332294,"d":"¥19,332,294"}},null,null,407]
[null,{"$f":"ROWS($B$28:B41)","v":14},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O40),R40>0),EDATE(C40,1),\"\"),\"\")","v":"2014-12-01"},{"v":19332294,"d":"¥19,332,294"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C41)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14626,"d":"¥14,626"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I41,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7955,"d":"¥7,955"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),SUM(E41:H41,J41:K41),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C41)),D41-F41-J41,\"\")","v":{"v":19324339,"d":"¥19,324,339"}},null,null,406]
[null,{"$f":"ROWS($B$28:B42)","v":15},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O41),R41>0),EDATE(C41,1),\"\"),\"\")","v":"2015-01-01"},{"v":19324339,"d":"¥19,324,339"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C42)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14606,"d":"¥14,606"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I42,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7976,"d":"¥7,976"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),SUM(E42:H42,J42:K42),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C42)),D42-F42-J42,\"\")","v":{"v":19316363,"d":"¥19,316,363"}},null,null,405]
[null,{"$f":"ROWS($B$28:B43)","v":16},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O42),R42>0),EDATE(C42,1),\"\"),\"\")","v":"2015-02-01"},{"v":19316363,"d":"¥19,316,363"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C43)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14585,"d":"¥14,585"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I43,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7996,"d":"¥7,996"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),SUM(E43:H43,J43:K43),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C43)),D43-F43-J43,\"\")","v":{"v":19308367,"d":"¥19,308,367"}},null,null,404]
[null,{"$f":"ROWS($B$28:B44)","v":17},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O43),R43>0),EDATE(C43,1),\"\"),\"\")","v":"2015-03-01"},{"v":19308367,"d":"¥19,308,367"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C44)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14565,"d":"¥14,565"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I44,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8017,"d":"¥8,017"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),SUM(E44:H44,J44:K44),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C44)),D44-F44-J44,\"\")","v":{"v":19300350,"d":"¥19,300,350"}},null,null,403]
[null,{"$f":"ROWS($B$28:B45)","v":18},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O44),R44>0),EDATE(C44,1),\"\"),\"\")","v":"2015-04-01"},{"v":19300350,"d":"¥19,300,350"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C45)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":49538,"d":"¥49,538"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I45,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":191804,"d":"¥191,804"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),SUM(E45:H45,J45:K45),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C45)),D45-F45-J45,\"\")","v":{"v":19108546,"d":"¥19,108,546"}},null,null,402]
[null,{"$f":"ROWS($B$28:B46)","v":19},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O45),R45>0),EDATE(C45,1),\"\"),\"\")","v":"2015-05-01"},{"v":19108546,"d":"¥19,108,546"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C46)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14523,"d":"¥14,523"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I46,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8058,"d":"¥8,058"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),SUM(E46:H46,J46:K46),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C46)),D46-F46-J46,\"\")","v":{"v":19100488,"d":"¥19,100,488"}},null,null,401]
[null,{"$f":"ROWS($B$28:B47)","v":20},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O46),R46>0),EDATE(C46,1),\"\"),\"\")","v":"2015-06-01"},{"v":19100488,"d":"¥19,100,488"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C47)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14503,"d":"¥14,503"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I47,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8078,"d":"¥8,078"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),SUM(E47:H47,J47:K47),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C47)),D47-F47-J47,\"\")","v":{"v":19092410,"d":"¥19,092,410"}},null,null,400]
[null,{"$f":"ROWS($B$28:B48)","v":21},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O47),R47>0),EDATE(C47,1),\"\"),\"\")","v":"2015-07-01"},{"v":19092410,"d":"¥19,092,410"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C48)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":49004,"d":"¥49,004"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I48,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":192337,"d":"¥192,337"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),SUM(E48:H48,J48:K48),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C48)),D48-F48-J48,\"\")","v":{"v":18900073,"d":"¥18,900,073"}},null,null,399]
[null,{"$f":"ROWS($B$28:B49)","v":22},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O48),R48>0),EDATE(C48,1),\"\"),\"\")","v":"2015-08-01"},{"v":18900073,"d":"¥18,900,073"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C49)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14461,"d":"¥14,461"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I49,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8120,"d":"¥8,120"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),SUM(E49:H49,J49:K49),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C49)),D49-F49-J49,\"\")","v":{"v":18891953,"d":"¥18,891,953"}},null,null,398]
[null,{"$f":"ROWS($B$28:B50)","v":23},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O49),R49>0),EDATE(C49,1),\"\"),\"\")","v":"2015-09-01"},{"v":18891953,"d":"¥18,891,953"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C50)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14440,"d":"¥14,440"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I50,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8141,"d":"¥8,141"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),SUM(E50:H50,J50:K50),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C50)),D50-F50-J50,\"\")","v":{"v":18883812,"d":"¥18,883,812"}},null,null,397]
[null,{"$f":"ROWS($B$28:B51)","v":24},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O50),R50>0),EDATE(C50,1),\"\"),\"\")","v":"2015-10-01"},{"v":18883812,"d":"¥18,883,812"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C51)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14419,"d":"¥14,419"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I51,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8162,"d":"¥8,162"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),SUM(E51:H51,J51:K51),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C51)),D51-F51-J51,\"\")","v":{"v":18875650,"d":"¥18,875,650"}},null,null,396]
[null,{"$f":"ROWS($B$28:B52)","v":25},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O51),R51>0),EDATE(C51,1),\"\"),\"\")","v":"2015-11-01"},{"v":18875650,"d":"¥18,875,650"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C52)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14398,"d":"¥14,398"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I52,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8183,"d":"¥8,183"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),SUM(E52:H52,J52:K52),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C52)),D52-F52-J52,\"\")","v":{"v":18867467,"d":"¥18,867,467"}},null,null,395]
[null,{"$f":"ROWS($B$28:B53)","v":26},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O52),R52>0),EDATE(C52,1),\"\"),\"\")","v":"2015-12-01"},{"v":18867467,"d":"¥18,867,467"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C53)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14377,"d":"¥14,377"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I53,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8204,"d":"¥8,204"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),SUM(E53:H53,J53:K53),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C53)),D53-F53-J53,\"\")","v":{"v":18859263,"d":"¥18,859,263"}},null,null,394]
[null,{"$f":"ROWS($B$28:B54)","v":27},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O53),R53>0),EDATE(C53,1),\"\"),\"\")","v":"2016-01-01"},{"v":18859263,"d":"¥18,859,263"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C54)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14356,"d":"¥14,356"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I54,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8225,"d":"¥8,225"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),SUM(E54:H54,J54:K54),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C54)),D54-F54-J54,\"\")","v":{"v":18851038,"d":"¥18,851,038"}},null,null,393]
[null,{"$f":"ROWS($B$28:B55)","v":28},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O54),R54>0),EDATE(C54,1),\"\"),\"\")","v":"2016-02-01"},{"v":18851038,"d":"¥18,851,038"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C55)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14335,"d":"¥14,335"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I55,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8246,"d":"¥8,246"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),SUM(E55:H55,J55:K55),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C55)),D55-F55-J55,\"\")","v":{"v":18842792,"d":"¥18,842,792"}},null,null,392]
[null,{"$f":"ROWS($B$28:B56)","v":29},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O55),R55>0),EDATE(C55,1),\"\"),\"\")","v":"2016-03-01"},{"v":18842792,"d":"¥18,842,792"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C56)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14314,"d":"¥14,314"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I56,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8267,"d":"¥8,267"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),SUM(E56:H56,J56:K56),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C56)),D56-F56-J56,\"\")","v":{"v":18834525,"d":"¥18,834,525"}},null,null,391]
[null,{"$f":"ROWS($B$28:B57)","v":30},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O56),R56>0),EDATE(C56,1),\"\"),\"\")","v":"2016-04-01"},{"v":18834525,"d":"¥18,834,525"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C57)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":48342,"d":"¥48,342"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I57,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":192999,"d":"¥192,999"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),SUM(E57:H57,J57:K57),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C57)),D57-F57-J57,\"\")","v":{"v":18641526,"d":"¥18,641,526"}},null,null,390]
[null,{"$f":"ROWS($B$28:B58)","v":31},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O57),R57>0),EDATE(C57,1),\"\"),\"\")","v":"2016-05-01"},{"v":18641526,"d":"¥18,641,526"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C58)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14272,"d":"¥14,272"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I58,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8309,"d":"¥8,309"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),SUM(E58:H58,J58:K58),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C58)),D58-F58-J58,\"\")","v":{"v":18633217,"d":"¥18,633,217"}},null,null,389]
[null,{"$f":"ROWS($B$28:B59)","v":32},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O58),R58>0),EDATE(C58,1),\"\"),\"\")","v":"2016-06-01"},{"v":18633217,"d":"¥18,633,217"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C59)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14250,"d":"¥14,250"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I59,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8331,"d":"¥8,331"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),SUM(E59:H59,J59:K59),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C59)),D59-F59-J59,\"\")","v":{"v":18624886,"d":"¥18,624,886"}},null,null,388]
[null,{"$f":"ROWS($B$28:B60)","v":33},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O59),R59>0),EDATE(C59,1),\"\"),\"\")","v":"2016-07-01"},{"v":18624886,"d":"¥18,624,886"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C60)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":47804,"d":"¥47,804"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I60,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":193537,"d":"¥193,537"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),SUM(E60:H60,J60:K60),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C60)),D60-F60-J60,\"\")","v":{"v":18431349,"d":"¥18,431,349"}},null,null,387]
[null,{"$f":"ROWS($B$28:B61)","v":34},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O60),R60>0),EDATE(C60,1),\"\"),\"\")","v":"2016-08-01"},{"v":18431349,"d":"¥18,431,349"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C61)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14207,"d":"¥14,207"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I61,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8374,"d":"¥8,374"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),SUM(E61:H61,J61:K61),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C61)),D61-F61-J61,\"\")","v":{"v":18422975,"d":"¥18,422,975"}},null,null,386]
[null,{"$f":"ROWS($B$28:B62)","v":35},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O61),R61>0),EDATE(C61,1),\"\"),\"\")","v":"2016-09-01"},{"v":18422975,"d":"¥18,422,975"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C62)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14186,"d":"¥14,186"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I62,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8395,"d":"¥8,395"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),SUM(E62:H62,J62:K62),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C62)),D62-F62-J62,\"\")","v":{"v":18414580,"d":"¥18,414,580"}},null,null,385]
[null,{"$f":"ROWS($B$28:B63)","v":36},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O62),R62>0),EDATE(C62,1),\"\"),\"\")","v":"2016-10-01"},{"v":18414580,"d":"¥18,414,580"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C63)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14164,"d":"¥14,164"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I63,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8417,"d":"¥8,417"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),SUM(E63:H63,J63:K63),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C63)),D63-F63-J63,\"\")","v":{"v":18406163,"d":"¥18,406,163"}},null,null,384]
[null,{"$f":"ROWS($B$28:B64)","v":37},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O63),R63>0),EDATE(C63,1),\"\"),\"\")","v":"2016-11-01"},{"v":18406163,"d":"¥18,406,163"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C64)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14143,"d":"¥14,143"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I64,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8438,"d":"¥8,438"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),SUM(E64:H64,J64:K64),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C64)),D64-F64-J64,\"\")","v":{"v":18397725,"d":"¥18,397,725"}},null,null,383]
[null,{"$f":"ROWS($B$28:B65)","v":38},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O64),R64>0),EDATE(C64,1),\"\"),\"\")","v":"2016-12-01"},{"v":18397725,"d":"¥18,397,725"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C65)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14121,"d":"¥14,121"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I65,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8460,"d":"¥8,460"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),SUM(E65:H65,J65:K65),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C65)),D65-F65-J65,\"\")","v":{"v":18389265,"d":"¥18,389,265"}},null,null,382]
[null,{"$f":"ROWS($B$28:B66)","v":39},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O65),R65>0),EDATE(C65,1),\"\"),\"\")","v":"2017-01-01"},{"v":18389265,"d":"¥18,389,265"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C66)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14099,"d":"¥14,099"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I66,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8482,"d":"¥8,482"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),SUM(E66:H66,J66:K66),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C66)),D66-F66-J66,\"\")","v":{"v":18380783,"d":"¥18,380,783"}},null,null,381]
[null,{"$f":"ROWS($B$28:B67)","v":40},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O66),R66>0),EDATE(C66,1),\"\"),\"\")","v":"2017-02-01"},{"v":18380783,"d":"¥18,380,783"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C67)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14078,"d":"¥14,078"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I67,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8503,"d":"¥8,503"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),SUM(E67:H67,J67:K67),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C67)),D67-F67-J67,\"\")","v":{"v":18372280,"d":"¥18,372,280"}},null,null,380]
[null,{"$f":"ROWS($B$28:B68)","v":41},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O67),R67>0),EDATE(C67,1),\"\"),\"\")","v":"2017-03-01"},{"v":18372280,"d":"¥18,372,280"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C68)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14056,"d":"¥14,056"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I68,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8525,"d":"¥8,525"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),SUM(E68:H68,J68:K68),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C68)),D68-F68-J68,\"\")","v":{"v":18363755,"d":"¥18,363,755"}},null,null,379]
[null,{"$f":"ROWS($B$28:B69)","v":42},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O68),R68>0),EDATE(C68,1),\"\"),\"\")","v":"2017-04-01"},{"v":18363755,"d":"¥18,363,755"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C69)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":47134,"d":"¥47,134"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I69,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":194208,"d":"¥194,208"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),SUM(E69:H69,J69:K69),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C69)),D69-F69-J69,\"\")","v":{"v":18169547,"d":"¥18,169,547"}},null,null,378]
[null,{"$f":"ROWS($B$28:B70)","v":43},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O69),R69>0),EDATE(C69,1),\"\"),\"\")","v":"2017-05-01"},{"v":18169547,"d":"¥18,169,547"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C70)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14012,"d":"¥14,012"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I70,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8569,"d":"¥8,569"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),SUM(E70:H70,J70:K70),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C70)),D70-F70-J70,\"\")","v":{"v":18160978,"d":"¥18,160,978"}},null,null,377]
[null,{"$f":"ROWS($B$28:B71)","v":44},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O70),R70>0),EDATE(C70,1),\"\"),\"\")","v":"2017-06-01"},{"v":18160978,"d":"¥18,160,978"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C71)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13990,"d":"¥13,990"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I71,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8591,"d":"¥8,591"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),SUM(E71:H71,J71:K71),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C71)),D71-F71-J71,\"\")","v":{"v":18152387,"d":"¥18,152,387"}},null,null,376]
[null,{"$f":"ROWS($B$28:B72)","v":45},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O71),R71>0),EDATE(C71,1),\"\"),\"\")","v":"2017-07-01"},{"v":18152387,"d":"¥18,152,387"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C72)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":46591,"d":"¥46,591"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I72,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":194750,"d":"¥194,750"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),SUM(E72:H72,J72:K72),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C72)),D72-F72-J72,\"\")","v":{"v":17957637,"d":"¥17,957,637"}},null,null,375]
[null,{"$f":"ROWS($B$28:B73)","v":46},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O72),R72>0),EDATE(C72,1),\"\"),\"\")","v":"2017-08-01"},{"v":17957637,"d":"¥17,957,637"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C73)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13946,"d":"¥13,946"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I73,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8635,"d":"¥8,635"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),SUM(E73:H73,J73:K73),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C73)),D73-F73-J73,\"\")","v":{"v":17949002,"d":"¥17,949,002"}},null,null,374]
[null,{"$f":"ROWS($B$28:B74)","v":47},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O73),R73>0),EDATE(C73,1),\"\"),\"\")","v":"2017-09-01"},{"v":17949002,"d":"¥17,949,002"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C74)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13924,"d":"¥13,924"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I74,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8657,"d":"¥8,657"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),SUM(E74:H74,J74:K74),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C74)),D74-F74-J74,\"\")","v":{"v":17940345,"d":"¥17,940,345"}},null,null,373]
[null,{"$f":"ROWS($B$28:B75)","v":48},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O74),R74>0),EDATE(C74,1),\"\"),\"\")","v":"2017-10-01"},{"v":17940345,"d":"¥17,940,345"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C75)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13902,"d":"¥13,902"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I75,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8680,"d":"¥8,680"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),SUM(E75:H75,J75:K75),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C75)),D75-F75-J75,\"\")","v":{"v":17931665,"d":"¥17,931,665"}},null,null,372]
[null,{"$f":"ROWS($B$28:B76)","v":49},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O75),R75>0),EDATE(C75,1),\"\"),\"\")","v":"2017-11-01"},{"v":17931665,"d":"¥17,931,665"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C76)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13879,"d":"¥13,879"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I76,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8702,"d":"¥8,702"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),SUM(E76:H76,J76:K76),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C76)),D76-F76-J76,\"\")","v":{"v":17922963,"d":"¥17,922,963"}},null,null,371]
[null,{"$f":"ROWS($B$28:B77)","v":50},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O76),R76>0),EDATE(C76,1),\"\"),\"\")","v":"2017-12-01"},{"v":17922963,"d":"¥17,922,963"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C77)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13857,"d":"¥13,857"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I77,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8724,"d":"¥8,724"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),SUM(E77:H77,J77:K77),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C77)),D77-F77-J77,\"\")","v":{"v":17914239,"d":"¥17,914,239"}},null,null,370]
[null,{"$f":"ROWS($B$28:B78)","v":51},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O77),R77>0),EDATE(C77,1),\"\"),\"\")","v":"2018-01-01"},{"v":17914239,"d":"¥17,914,239"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C78)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13834,"d":"¥13,834"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I78,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8747,"d":"¥8,747"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),SUM(E78:H78,J78:K78),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C78)),D78-F78-J78,\"\")","v":{"v":17905492,"d":"¥17,905,492"}},null,null,369]
[null,{"$f":"ROWS($B$28:B79)","v":52},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O78),R78>0),EDATE(C78,1),\"\"),\"\")","v":"2018-02-01"},{"v":17905492,"d":"¥17,905,492"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C79)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13812,"d":"¥13,812"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I79,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8769,"d":"¥8,769"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),SUM(E79:H79,J79:K79),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C79)),D79-F79-J79,\"\")","v":{"v":17896723,"d":"¥17,896,723"}},null,null,368]
[null,{"$f":"ROWS($B$28:B80)","v":53},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O79),R79>0),EDATE(C79,1),\"\"),\"\")","v":"2018-03-01"},{"v":17896723,"d":"¥17,896,723"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C80)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13790,"d":"¥13,790"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I80,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8792,"d":"¥8,792"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),SUM(E80:H80,J80:K80),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C80)),D80-F80-J80,\"\")","v":{"v":17887931,"d":"¥17,887,931"}},null,null,367]
[null,{"$f":"ROWS($B$28:B81)","v":54},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O80),R80>0),EDATE(C80,1),\"\"),\"\")","v":"2018-04-01"},{"v":17887931,"d":"¥17,887,931"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C81)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":45912,"d":"¥45,912"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I81,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":195429,"d":"¥195,429"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),SUM(E81:H81,J81:K81),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C81)),D81-F81-J81,\"\")","v":{"v":17692502,"d":"¥17,692,502"}},null,null,366]
[null,{"$f":"ROWS($B$28:B82)","v":55},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O81),R81>0),EDATE(C81,1),\"\"),\"\")","v":"2018-05-01"},{"v":17692502,"d":"¥17,692,502"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C82)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13744,"d":"¥13,744"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I82,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8837,"d":"¥8,837"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),SUM(E82:H82,J82:K82),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C82)),D82-F82-J82,\"\")","v":{"v":17683665,"d":"¥17,683,665"}},null,null,365]
[null,{"$f":"ROWS($B$28:B83)","v":56},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O82),R82>0),EDATE(C82,1),\"\"),\"\")","v":"2018-06-01"},{"v":17683665,"d":"¥17,683,665"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C83)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13722,"d":"¥13,722"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I83,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8859,"d":"¥8,859"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),SUM(E83:H83,J83:K83),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C83)),D83-F83-J83,\"\")","v":{"v":17674806,"d":"¥17,674,806"}},null,null,364]
[null,{"$f":"ROWS($B$28:B84)","v":57},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O83),R83>0),EDATE(C83,1),\"\"),\"\")","v":"2018-07-01"},{"v":17674806,"d":"¥17,674,806"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C84)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":45365,"d":"¥45,365"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I84,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":195976,"d":"¥195,976"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),SUM(E84:H84,J84:K84),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C84)),D84-F84-J84,\"\")","v":{"v":17478830,"d":"¥17,478,830"}},null,null,363]
[null,{"$f":"ROWS($B$28:B85)","v":58},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O84),R84>0),EDATE(C84,1),\"\"),\"\")","v":"2018-08-01"},{"v":17478830,"d":"¥17,478,830"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C85)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13676,"d":"¥13,676"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I85,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8905,"d":"¥8,905"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),SUM(E85:H85,J85:K85),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C85)),D85-F85-J85,\"\")","v":{"v":17469925,"d":"¥17,469,925"}},null,null,362]
[null,{"$f":"ROWS($B$28:B86)","v":59},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O85),R85>0),EDATE(C85,1),\"\"),\"\")","v":"2018-09-01"},{"v":17469925,"d":"¥17,469,925"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C86)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13653,"d":"¥13,653"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I86,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8928,"d":"¥8,928"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),SUM(E86:H86,J86:K86),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C86)),D86-F86-J86,\"\")","v":{"v":17460997,"d":"¥17,460,997"}},null,null,361]
[null,{"$f":"ROWS($B$28:B87)","v":60},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O86),R86>0),EDATE(C86,1),\"\"),\"\")","v":"2018-10-01"},{"v":17460997,"d":"¥17,460,997"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C87)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13630,"d":"¥13,630"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I87,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8951,"d":"¥8,951"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),SUM(E87:H87,J87:K87),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C87)),D87-F87-J87,\"\")","v":{"v":17452046,"d":"¥17,452,046"}},null,null,360]
[null,{"$f":"ROWS($B$28:B88)","v":61},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O87),R87>0),EDATE(C87,1),\"\"),\"\")","v":"2018-11-01"},{"v":17452046,"d":"¥17,452,046"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C88)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13607,"d":"¥13,607"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I88,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8974,"d":"¥8,974"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),SUM(E88:H88,J88:K88),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C88)),D88-F88-J88,\"\")","v":{"v":17443072,"d":"¥17,443,072"}},null,null,359]
[null,{"$f":"ROWS($B$28:B89)","v":62},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O88),R88>0),EDATE(C88,1),\"\"),\"\")","v":"2018-12-01"},{"v":17443072,"d":"¥17,443,072"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C89)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13584,"d":"¥13,584"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I89,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8997,"d":"¥8,997"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),SUM(E89:H89,J89:K89),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C89)),D89-F89-J89,\"\")","v":{"v":17434075,"d":"¥17,434,075"}},null,null,358]
[null,{"$f":"ROWS($B$28:B90)","v":63},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O89),R89>0),EDATE(C89,1),\"\"),\"\")","v":"2019-01-01"},{"v":17434075,"d":"¥17,434,075"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C90)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13561,"d":"¥13,561"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I90,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9020,"d":"¥9,020"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),SUM(E90:H90,J90:K90),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C90)),D90-F90-J90,\"\")","v":{"v":17425055,"d":"¥17,425,055"}},null,null,357]
[null,{"$f":"ROWS($B$28:B91)","v":64},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O90),R90>0),EDATE(C90,1),\"\"),\"\")","v":"2019-02-01"},{"v":17425055,"d":"¥17,425,055"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C91)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13538,"d":"¥13,538"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I91,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9043,"d":"¥9,043"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),SUM(E91:H91,J91:K91),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C91)),D91-F91-J91,\"\")","v":{"v":17416012,"d":"¥17,416,012"}},null,null,356]
[null,{"$f":"ROWS($B$28:B92)","v":65},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O91),R91>0),EDATE(C91,1),\"\"),\"\")","v":"2019-03-01"},{"v":17416012,"d":"¥17,416,012"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C92)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13515,"d":"¥13,515"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I92,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9066,"d":"¥9,066"}},null,null,{"$f":"IF(ISNUMBER(C92)=FALSE,\"\",IF(AND(D92>$E$12,OR(MONTH(C92)=$E$13,MONTH(C92)=$E$14,MONTH(C92)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),SUM(E92:H92,J92:K92),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C92)),D92-F92-J92,\"\")","v":{"v":17406946,"d":"¥17,406,946"}},null,null,355]
[null,{"$f":"ROWS($B$28:B93)","v":66},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O92),R92>0),EDATE(C92,1),\"\"),\"\")","v":"2019-04-01"},{"$f":"IF(C93=\"\",0,O92)","v":{"v":17406946,"d":"¥17,406,946"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C93)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":44678,"d":"¥44,678"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I93,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":196663,"d":"¥196,663"}},null,null,{"v":200000,"d":"¥200,000"},null,{"$f":"IF(C93=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),SUM(E93:H93,J93:K93),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C93)),D93-F93-J93,\"\")","v":{"v":17210283,"d":"¥17,210,283"}},null,null,{"$f":"IF(AND($J93>0,$E$16=\"時間短縮\"),Remain_Month,$R92-1)","v":354}]
[null,{"$f":"ROWS($B$28:B94)","v":67},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O93),R93>0),EDATE(C93,1),\"\"),\"\")","v":"2019-05-01"},{"v":17210283,"d":"¥17,210,283"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C94)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13468,"d":"¥13,468"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I94,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9113,"d":"¥9,113"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),SUM(E94:H94,J94:K94),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C94)),D94-F94-J94,\"\")","v":{"v":17201170,"d":"¥17,201,170"}},null,null,353]
[null,{"$f":"ROWS($B$28:B95)","v":68},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O94),R94>0),EDATE(C94,1),\"\"),\"\")","v":"2019-06-01"},{"v":17201170,"d":"¥17,201,170"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C95)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13445,"d":"¥13,445"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I95,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9136,"d":"¥9,136"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),SUM(E95:H95,J95:K95),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C95)),D95-F95-J95,\"\")","v":{"v":17192034,"d":"¥17,192,034"}},null,null,352]
[null,{"$f":"ROWS($B$28:B96)","v":69},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O95),R95>0),EDATE(C95,1),\"\"),\"\")","v":"2019-07-01"},{"v":17192034,"d":"¥17,192,034"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C96)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":44126,"d":"¥44,126"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I96,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":197215,"d":"¥197,215"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),SUM(E96:H96,J96:K96),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C96)),D96-F96-J96,\"\")","v":{"v":16994819,"d":"¥16,994,819"}},null,null,351]
[null,{"$f":"ROWS($B$28:B97)","v":70},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O96),R96>0),EDATE(C96,1),\"\"),\"\")","v":"2019-08-01"},{"v":16994819,"d":"¥16,994,819"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C97)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13398,"d":"¥13,398"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I97,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9183,"d":"¥9,183"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),SUM(E97:H97,J97:K97),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C97)),D97-F97-J97,\"\")","v":{"v":16985636,"d":"¥16,985,636"}},null,null,350]
[null,{"$f":"ROWS($B$28:B98)","v":71},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O97),R97>0),EDATE(C97,1),\"\"),\"\")","v":"2019-09-01"},{"v":16985636,"d":"¥16,985,636"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C98)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13374,"d":"¥13,374"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I98,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9207,"d":"¥9,207"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),SUM(E98:H98,J98:K98),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C98)),D98-F98-J98,\"\")","v":{"v":16976429,"d":"¥16,976,429"}},null,null,349]
[null,{"$f":"ROWS($B$28:B99)","v":72},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O98),R98>0),EDATE(C98,1),\"\"),\"\")","v":"2019-10-01"},{"v":16976429,"d":"¥16,976,429"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C99)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13351,"d":"¥13,351"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I99,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9230,"d":"¥9,230"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),SUM(E99:H99,J99:K99),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C99)),D99-F99-J99,\"\")","v":{"v":16967199,"d":"¥16,967,199"}},null,null,348]
[null,{"$f":"ROWS($B$28:B100)","v":73},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O99),R99>0),EDATE(C99,1),\"\"),\"\")","v":"2019-11-01"},{"v":16967199,"d":"¥16,967,199"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C100)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13327,"d":"¥13,327"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I100,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9254,"d":"¥9,254"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),SUM(E100:H100,J100:K100),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C100)),D100-F100-J100,\"\")","v":{"v":16957945,"d":"¥16,957,945"}},null,null,347]
[null,{"$f":"ROWS($B$28:B101)","v":74},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O100),R100>0),EDATE(C100,1),\"\"),\"\")","v":"2019-12-01"},{"v":16957945,"d":"¥16,957,945"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C101)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13303,"d":"¥13,303"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I101,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9278,"d":"¥9,278"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),SUM(E101:H101,J101:K101),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C101)),D101-F101-J101,\"\")","v":{"v":16948667,"d":"¥16,948,667"}},null,null,346]
[null,{"$f":"ROWS($B$28:B102)","v":75},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O101),R101>0),EDATE(C101,1),\"\"),\"\")","v":"2020-01-01"},{"v":16948667,"d":"¥16,948,667"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C102)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13280,"d":"¥13,280"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I102,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9302,"d":"¥9,302"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),SUM(E102:H102,J102:K102),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C102)),D102-F102-J102,\"\")","v":{"v":16939365,"d":"¥16,939,365"}},null,null,345]
[null,{"$f":"ROWS($B$28:B103)","v":76},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O102),R102>0),EDATE(C102,1),\"\"),\"\")","v":"2020-02-01"},{"v":16939365,"d":"¥16,939,365"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C103)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13256,"d":"¥13,256"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I103,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9325,"d":"¥9,325"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),SUM(E103:H103,J103:K103),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C103)),D103-F103-J103,\"\")","v":{"v":16930040,"d":"¥16,930,040"}},null,null,344]
[null,{"$f":"ROWS($B$28:B104)","v":77},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O103),R103>0),EDATE(C103,1),\"\"),\"\")","v":"2020-03-01"},{"v":16930040,"d":"¥16,930,040"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C104)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13232,"d":"¥13,232"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I104,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9349,"d":"¥9,349"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),SUM(E104:H104,J104:K104),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C104)),D104-F104-J104,\"\")","v":{"v":16920691,"d":"¥16,920,691"}},null,null,343]
[null,{"$f":"ROWS($B$28:B105)","v":78},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O104),R104>0),EDATE(C104,1),\"\"),\"\")","v":"2020-04-01"},{"v":16920691,"d":"¥16,920,691"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C105)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":43430,"d":"¥43,430"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I105,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":197911,"d":"¥197,911"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),SUM(E105:H105,J105:K105),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C105)),D105-F105-J105,\"\")","v":{"v":16722780,"d":"¥16,722,780"}},null,null,342]
[null,{"$f":"ROWS($B$28:B106)","v":79},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O105),R105>0),EDATE(C105,1),\"\"),\"\")","v":"2020-05-01"},{"v":16722780,"d":"¥16,722,780"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C106)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13184,"d":"¥13,184"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I106,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9397,"d":"¥9,397"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),SUM(E106:H106,J106:K106),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C106)),D106-F106-J106,\"\")","v":{"v":16713383,"d":"¥16,713,383"}},null,null,341]
[null,{"$f":"ROWS($B$28:B107)","v":80},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O106),R106>0),EDATE(C106,1),\"\"),\"\")","v":"2020-06-01"},{"v":16713383,"d":"¥16,713,383"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C107)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13160,"d":"¥13,160"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I107,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9422,"d":"¥9,422"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),SUM(E107:H107,J107:K107),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C107)),D107-F107-J107,\"\")","v":{"v":16703961,"d":"¥16,703,961"}},null,null,340]
[null,{"$f":"ROWS($B$28:B108)","v":81},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O107),R107>0),EDATE(C107,1),\"\"),\"\")","v":"2020-07-01"},{"v":16703961,"d":"¥16,703,961"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C108)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":42873,"d":"¥42,873"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I108,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":198468,"d":"¥198,468"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),SUM(E108:H108,J108:K108),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C108)),D108-F108-J108,\"\")","v":{"v":16505493,"d":"¥16,505,493"}},null,null,339]
[null,{"$f":"ROWS($B$28:B109)","v":82},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O108),R108>0),EDATE(C108,1),\"\"),\"\")","v":"2020-08-01"},{"v":16505493,"d":"¥16,505,493"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C109)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13111,"d":"¥13,111"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I109,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9470,"d":"¥9,470"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),SUM(E109:H109,J109:K109),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C109)),D109-F109-J109,\"\")","v":{"v":16496023,"d":"¥16,496,023"}},null,null,338]
[null,{"$f":"ROWS($B$28:B110)","v":83},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O109),R109>0),EDATE(C109,1),\"\"),\"\")","v":"2020-09-01"},{"v":16496023,"d":"¥16,496,023"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C110)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13087,"d":"¥13,087"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I110,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9494,"d":"¥9,494"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),SUM(E110:H110,J110:K110),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C110)),D110-F110-J110,\"\")","v":{"v":16486529,"d":"¥16,486,529"}},null,null,337]
[null,{"$f":"ROWS($B$28:B111)","v":84},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O110),R110>0),EDATE(C110,1),\"\"),\"\")","v":"2020-10-01"},{"v":16486529,"d":"¥16,486,529"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C111)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13062,"d":"¥13,062"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I111,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9519,"d":"¥9,519"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),SUM(E111:H111,J111:K111),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C111)),D111-F111-J111,\"\")","v":{"v":16477010,"d":"¥16,477,010"}},null,null,336]
[null,{"$f":"ROWS($B$28:B112)","v":85},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O111),R111>0),EDATE(C111,1),\"\"),\"\")","v":"2020-11-01"},{"v":16477010,"d":"¥16,477,010"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C112)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13038,"d":"¥13,038"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I112,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9543,"d":"¥9,543"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),SUM(E112:H112,J112:K112),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C112)),D112-F112-J112,\"\")","v":{"v":16467467,"d":"¥16,467,467"}},null,null,335]
[null,{"$f":"ROWS($B$28:B113)","v":86},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O112),R112>0),EDATE(C112,1),\"\"),\"\")","v":"2020-12-01"},{"v":16467467,"d":"¥16,467,467"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C113)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13013,"d":"¥13,013"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I113,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9568,"d":"¥9,568"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),SUM(E113:H113,J113:K113),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C113)),D113-F113-J113,\"\")","v":{"v":16457899,"d":"¥16,457,899"}},null,null,334]
[null,{"$f":"ROWS($B$28:B114)","v":87},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O113),R113>0),EDATE(C113,1),\"\"),\"\")","v":"2021-01-01"},{"v":16457899,"d":"¥16,457,899"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C114)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12989,"d":"¥12,989"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I114,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9592,"d":"¥9,592"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),SUM(E114:H114,J114:K114),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C114)),D114-F114-J114,\"\")","v":{"v":16448307,"d":"¥16,448,307"}},null,null,333]
[null,{"$f":"ROWS($B$28:B115)","v":88},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O114),R114>0),EDATE(C114,1),\"\"),\"\")","v":"2021-02-01"},{"v":16448307,"d":"¥16,448,307"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C115)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12964,"d":"¥12,964"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I115,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9617,"d":"¥9,617"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),SUM(E115:H115,J115:K115),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C115)),D115-F115-J115,\"\")","v":{"v":16438690,"d":"¥16,438,690"}},null,null,332]
[null,{"$f":"ROWS($B$28:B116)","v":89},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O115),R115>0),EDATE(C115,1),\"\"),\"\")","v":"2021-03-01"},{"v":16438690,"d":"¥16,438,690"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C116)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12940,"d":"¥12,940"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I116,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9641,"d":"¥9,641"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),SUM(E116:H116,J116:K116),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C116)),D116-F116-J116,\"\")","v":{"v":16429049,"d":"¥16,429,049"}},null,null,331]
[null,{"$f":"ROWS($B$28:B117)","v":90},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O116),R116>0),EDATE(C116,1),\"\"),\"\")","v":"2021-04-01"},{"v":16429049,"d":"¥16,429,049"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C117)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":42168,"d":"¥42,168"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I117,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":199173,"d":"¥199,173"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),SUM(E117:H117,J117:K117),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C117)),D117-F117-J117,\"\")","v":{"v":16229876,"d":"¥16,229,876"}},null,null,330]
[null,{"$f":"ROWS($B$28:B118)","v":91},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O117),R117>0),EDATE(C117,1),\"\"),\"\")","v":"2021-05-01"},{"v":16229876,"d":"¥16,229,876"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C118)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12890,"d":"¥12,890"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I118,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9691,"d":"¥9,691"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),SUM(E118:H118,J118:K118),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C118)),D118-F118-J118,\"\")","v":{"v":16220185,"d":"¥16,220,185"}},null,null,329]
[null,{"$f":"ROWS($B$28:B119)","v":92},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O118),R118>0),EDATE(C118,1),\"\"),\"\")","v":"2021-06-01"},{"v":16220185,"d":"¥16,220,185"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C119)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12865,"d":"¥12,865"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I119,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9716,"d":"¥9,716"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),SUM(E119:H119,J119:K119),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C119)),D119-F119-J119,\"\")","v":{"v":16210469,"d":"¥16,210,469"}},null,null,328]
[null,{"$f":"ROWS($B$28:B120)","v":93},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O119),R119>0),EDATE(C119,1),\"\"),\"\")","v":"2021-07-01"},{"v":16210469,"d":"¥16,210,469"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C120)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":41607,"d":"¥41,607"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I120,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":199735,"d":"¥199,735"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),SUM(E120:H120,J120:K120),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C120)),D120-F120-J120,\"\")","v":{"v":16010734,"d":"¥16,010,734"}},null,null,327]
[null,{"$f":"ROWS($B$28:B121)","v":94},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O120),R120>0),EDATE(C120,1),\"\"),\"\")","v":"2021-08-01"},{"v":16010734,"d":"¥16,010,734"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C121)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12815,"d":"¥12,815"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I121,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9766,"d":"¥9,766"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),SUM(E121:H121,J121:K121),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C121)),D121-F121-J121,\"\")","v":{"v":16000968,"d":"¥16,000,968"}},null,null,326]
[null,{"$f":"ROWS($B$28:B122)","v":95},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O121),R121>0),EDATE(C121,1),\"\"),\"\")","v":"2021-09-01"},{"v":16000968,"d":"¥16,000,968"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C122)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12790,"d":"¥12,790"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I122,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9791,"d":"¥9,791"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),SUM(E122:H122,J122:K122),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C122)),D122-F122-J122,\"\")","v":{"v":15991177,"d":"¥15,991,177"}},null,null,325]
[null,{"$f":"ROWS($B$28:B123)","v":96},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O122),R122>0),EDATE(C122,1),\"\"),\"\")","v":"2021-10-01"},{"v":15991177,"d":"¥15,991,177"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C123)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12765,"d":"¥12,765"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I123,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9816,"d":"¥9,816"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),SUM(E123:H123,J123:K123),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C123)),D123-F123-J123,\"\")","v":{"v":15981361,"d":"¥15,981,361"}},null,null,324]
[null,{"$f":"ROWS($B$28:B124)","v":97},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O123),R123>0),EDATE(C123,1),\"\"),\"\")","v":"2021-11-01"},{"v":15981361,"d":"¥15,981,361"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C124)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12740,"d":"¥12,740"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I124,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9841,"d":"¥9,841"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),SUM(E124:H124,J124:K124),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C124)),D124-F124-J124,\"\")","v":{"v":15971520,"d":"¥15,971,520"}},null,null,323]
[null,{"$f":"ROWS($B$28:B125)","v":98},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O124),R124>0),EDATE(C124,1),\"\"),\"\")","v":"2021-12-01"},{"v":15971520,"d":"¥15,971,520"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C125)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12715,"d":"¥12,715"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I125,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9866,"d":"¥9,866"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),SUM(E125:H125,J125:K125),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C125)),D125-F125-J125,\"\")","v":{"v":15961654,"d":"¥15,961,654"}},null,null,322]
[null,{"$f":"ROWS($B$28:B126)","v":99},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O125),R125>0),EDATE(C125,1),\"\"),\"\")","v":"2022-01-01"},{"v":15961654,"d":"¥15,961,654"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C126)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12689,"d":"¥12,689"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I126,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9892,"d":"¥9,892"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),SUM(E126:H126,J126:K126),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C126)),D126-F126-J126,\"\")","v":{"v":15951762,"d":"¥15,951,762"}},null,null,321]
[null,{"$f":"ROWS($B$28:B127)","v":100},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O126),R126>0),EDATE(C126,1),\"\"),\"\")","v":"2022-02-01"},{"v":15951762,"d":"¥15,951,762"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C127)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12664,"d":"¥12,664"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I127,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9917,"d":"¥9,917"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),SUM(E127:H127,J127:K127),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C127)),D127-F127-J127,\"\")","v":{"v":15941845,"d":"¥15,941,845"}},null,null,320]
[null,{"$f":"ROWS($B$28:B128)","v":101},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O127),R127>0),EDATE(C127,1),\"\"),\"\")","v":"2022-03-01"},{"v":15941845,"d":"¥15,941,845"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C128)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12638,"d":"¥12,638"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I128,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9943,"d":"¥9,943"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),SUM(E128:H128,J128:K128),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C128)),D128-F128-J128,\"\")","v":{"v":15931902,"d":"¥15,931,902"}},null,null,319]
[null,{"$f":"ROWS($B$28:B129)","v":102},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O128),R128>0),EDATE(C128,1),\"\"),\"\")","v":"2022-04-01"},{"v":15931902,"d":"¥15,931,902"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C129)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":40892,"d":"¥40,892"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I129,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":200449,"d":"¥200,449"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),SUM(E129:H129,J129:K129),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C129)),D129-F129-J129,\"\")","v":{"v":15731453,"d":"¥15,731,453"}},null,null,318]
[null,{"$f":"ROWS($B$28:B130)","v":103},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O129),R129>0),EDATE(C129,1),\"\"),\"\")","v":"2022-05-01"},{"v":15731453,"d":"¥15,731,453"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C130)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12587,"d":"¥12,587"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I130,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9994,"d":"¥9,994"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),SUM(E130:H130,J130:K130),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C130)),D130-F130-J130,\"\")","v":{"v":15721459,"d":"¥15,721,459"}},null,null,317]
[null,{"$f":"ROWS($B$28:B131)","v":104},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O130),R130>0),EDATE(C130,1),\"\"),\"\")","v":"2022-06-01"},{"v":15721459,"d":"¥15,721,459"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C131)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12562,"d":"¥12,562"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I131,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10019,"d":"¥10,019"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),SUM(E131:H131,J131:K131),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C131)),D131-F131-J131,\"\")","v":{"v":15711440,"d":"¥15,711,440"}},null,null,316]
[null,{"$f":"ROWS($B$28:B132)","v":105},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O131),R131>0),EDATE(C131,1),\"\"),\"\")","v":"2022-07-01"},{"v":15711440,"d":"¥15,711,440"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C132)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":40326,"d":"¥40,326"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I132,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":201015,"d":"¥201,015"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),SUM(E132:H132,J132:K132),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C132)),D132-F132-J132,\"\")","v":{"v":15510425,"d":"¥15,510,425"}},null,null,315]
[null,{"$f":"ROWS($B$28:B133)","v":106},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O132),R132>0),EDATE(C132,1),\"\"),\"\")","v":"2022-08-01"},{"v":15510425,"d":"¥15,510,425"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C133)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12510,"d":"¥12,510"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I133,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10071,"d":"¥10,071"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),SUM(E133:H133,J133:K133),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C133)),D133-F133-J133,\"\")","v":{"v":15500354,"d":"¥15,500,354"}},null,null,314]
[null,{"$f":"ROWS($B$28:B134)","v":107},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O133),R133>0),EDATE(C133,1),\"\"),\"\")","v":"2022-09-01"},{"v":15500354,"d":"¥15,500,354"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C134)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12484,"d":"¥12,484"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I134,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10097,"d":"¥10,097"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),SUM(E134:H134,J134:K134),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C134)),D134-F134-J134,\"\")","v":{"v":15490257,"d":"¥15,490,257"}},null,null,313]
[null,{"$f":"ROWS($B$28:B135)","v":108},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O134),R134>0),EDATE(C134,1),\"\"),\"\")","v":"2022-10-01"},{"v":15490257,"d":"¥15,490,257"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C135)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12458,"d":"¥12,458"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I135,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10123,"d":"¥10,123"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),SUM(E135:H135,J135:K135),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C135)),D135-F135-J135,\"\")","v":{"v":15480134,"d":"¥15,480,134"}},null,null,312]
[null,{"$f":"ROWS($B$28:B136)","v":109},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O135),R135>0),EDATE(C135,1),\"\"),\"\")","v":"2022-11-01"},{"v":15480134,"d":"¥15,480,134"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C136)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12432,"d":"¥12,432"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I136,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10149,"d":"¥10,149"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),SUM(E136:H136,J136:K136),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C136)),D136-F136-J136,\"\")","v":{"v":15469985,"d":"¥15,469,985"}},null,null,311]
[null,{"$f":"ROWS($B$28:B137)","v":110},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O136),R136>0),EDATE(C136,1),\"\"),\"\")","v":"2022-12-01"},{"v":15469985,"d":"¥15,469,985"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C137)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12406,"d":"¥12,406"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I137,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10175,"d":"¥10,175"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),SUM(E137:H137,J137:K137),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C137)),D137-F137-J137,\"\")","v":{"v":15459810,"d":"¥15,459,810"}},null,null,310]
[null,{"$f":"ROWS($B$28:B138)","v":111},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O137),R137>0),EDATE(C137,1),\"\"),\"\")","v":"2023-01-01"},{"v":15459810,"d":"¥15,459,810"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C138)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12380,"d":"¥12,380"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I138,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10201,"d":"¥10,201"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),SUM(E138:H138,J138:K138),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C138)),D138-F138-J138,\"\")","v":{"v":15449609,"d":"¥15,449,609"}},null,null,309]
[null,{"$f":"ROWS($B$28:B139)","v":112},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O138),R138>0),EDATE(C138,1),\"\"),\"\")","v":"2023-02-01"},{"v":15449609,"d":"¥15,449,609"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C139)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12354,"d":"¥12,354"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I139,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10227,"d":"¥10,227"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),SUM(E139:H139,J139:K139),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C139)),D139-F139-J139,\"\")","v":{"v":15439382,"d":"¥15,439,382"}},null,null,308]
[null,{"$f":"ROWS($B$28:B140)","v":113},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O139),R139>0),EDATE(C139,1),\"\"),\"\")","v":"2023-03-01"},{"v":15439382,"d":"¥15,439,382"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C140)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12328,"d":"¥12,328"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I140,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10253,"d":"¥10,253"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),SUM(E140:H140,J140:K140),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C140)),D140-F140-J140,\"\")","v":{"v":15429129,"d":"¥15,429,129"}},null,null,307]
[null,{"$f":"ROWS($B$28:B141)","v":114},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O140),R140>0),EDATE(C140,1),\"\"),\"\")","v":"2023-04-01"},{"v":15429129,"d":"¥15,429,129"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C141)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":39602,"d":"¥39,602"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I141,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":201740,"d":"¥201,740"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),SUM(E141:H141,J141:K141),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C141)),D141-F141-J141,\"\")","v":{"v":15227389,"d":"¥15,227,389"}},null,null,306]
[null,{"$f":"ROWS($B$28:B142)","v":115},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O141),R141>0),EDATE(C141,1),\"\"),\"\")","v":"2023-05-01"},{"v":15227389,"d":"¥15,227,389"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C142)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12275,"d":"¥12,275"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I142,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10306,"d":"¥10,306"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),SUM(E142:H142,J142:K142),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C142)),D142-F142-J142,\"\")","v":{"v":15217083,"d":"¥15,217,083"}},null,null,305]
[null,{"$f":"ROWS($B$28:B143)","v":116},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O142),R142>0),EDATE(C142,1),\"\"),\"\")","v":"2023-06-01"},{"v":15217083,"d":"¥15,217,083"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C143)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12249,"d":"¥12,249"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I143,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10332,"d":"¥10,332"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),SUM(E143:H143,J143:K143),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C143)),D143-F143-J143,\"\")","v":{"v":15206751,"d":"¥15,206,751"}},null,null,304]
[null,{"$f":"ROWS($B$28:B144)","v":117},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O143),R143>0),EDATE(C143,1),\"\"),\"\")","v":"2023-07-01"},{"v":15206751,"d":"¥15,206,751"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C144)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":39030,"d":"¥39,030"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I144,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":202311,"d":"¥202,311"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),SUM(E144:H144,J144:K144),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C144)),D144-F144-J144,\"\")","v":{"v":15004440,"d":"¥15,004,440"}},null,null,303]
[null,{"$f":"ROWS($B$28:B145)","v":118},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O144),R144>0),EDATE(C144,1),\"\"),\"\")","v":"2023-08-01"},{"v":15004440,"d":"¥15,004,440"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C145)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12196,"d":"¥12,196"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I145,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10385,"d":"¥10,385"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),SUM(E145:H145,J145:K145),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C145)),D145-F145-J145,\"\")","v":{"v":14994055,"d":"¥14,994,055"}},null,null,302]
[null,{"$f":"ROWS($B$28:B146)","v":119},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O145),R145>0),EDATE(C145,1),\"\"),\"\")","v":"2023-09-01"},{"v":14994055,"d":"¥14,994,055"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C146)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12169,"d":"¥12,169"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I146,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10412,"d":"¥10,412"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),SUM(E146:H146,J146:K146),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C146)),D146-F146-J146,\"\")","v":{"v":14983643,"d":"¥14,983,643"}},null,null,301]
[null,{"$f":"ROWS($B$28:B147)","v":120},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O146),R146>0),EDATE(C146,1),\"\"),\"\")","v":"2023-10-01"},{"v":14983643,"d":"¥14,983,643"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C147)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12142,"d":"¥12,142"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I147,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10439,"d":"¥10,439"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),SUM(E147:H147,J147:K147),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C147)),D147-F147-J147,\"\")","v":{"v":14973204,"d":"¥14,973,204"}},null,null,300]
[null,{"$f":"ROWS($B$28:B148)","v":121},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O147),R147>0),EDATE(C147,1),\"\"),\"\")","v":"2023-11-01"},{"v":14973204,"d":"¥14,973,204"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C148)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12115,"d":"¥12,115"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I148,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10466,"d":"¥10,466"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),SUM(E148:H148,J148:K148),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C148)),D148-F148-J148,\"\")","v":{"v":14962738,"d":"¥14,962,738"}},null,null,299]
[null,{"$f":"ROWS($B$28:B149)","v":122},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O148),R148>0),EDATE(C148,1),\"\"),\"\")","v":"2023-12-01"},{"v":14962738,"d":"¥14,962,738"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C149)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12089,"d":"¥12,089"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I149,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10493,"d":"¥10,493"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),SUM(E149:H149,J149:K149),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C149)),D149-F149-J149,\"\")","v":{"v":14952245,"d":"¥14,952,245"}},null,null,298]
[null,{"$f":"ROWS($B$28:B150)","v":123},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O149),R149>0),EDATE(C149,1),\"\"),\"\")","v":"2024-01-01"},{"v":14952245,"d":"¥14,952,245"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C150)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12062,"d":"¥12,062"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I150,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10519,"d":"¥10,519"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),SUM(E150:H150,J150:K150),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C150)),D150-F150-J150,\"\")","v":{"v":14941726,"d":"¥14,941,726"}},null,null,297]
[null,{"$f":"ROWS($B$28:B151)","v":124},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O150),R150>0),EDATE(C150,1),\"\"),\"\")","v":"2024-02-01"},{"v":14941726,"d":"¥14,941,726"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C151)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12035,"d":"¥12,035"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I151,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10546,"d":"¥10,546"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),SUM(E151:H151,J151:K151),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C151)),D151-F151-J151,\"\")","v":{"v":14931180,"d":"¥14,931,180"}},null,null,296]
[null,{"$f":"ROWS($B$28:B152)","v":125},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O151),R151>0),EDATE(C151,1),\"\"),\"\")","v":"2024-03-01"},{"v":14931180,"d":"¥14,931,180"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C152)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12008,"d":"¥12,008"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I152,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10574,"d":"¥10,574"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),SUM(E152:H152,J152:K152),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C152)),D152-F152-J152,\"\")","v":{"v":14920606,"d":"¥14,920,606"}},null,null,295]
[null,{"$f":"ROWS($B$28:B153)","v":126},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O152),R152>0),EDATE(C152,1),\"\"),\"\")","v":"2024-04-01"},{"v":14920606,"d":"¥14,920,606"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C153)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":38296,"d":"¥38,296"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I153,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":203045,"d":"¥203,045"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),SUM(E153:H153,J153:K153),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C153)),D153-F153-J153,\"\")","v":{"v":14717561,"d":"¥14,717,561"}},null,null,294]
[null,{"$f":"ROWS($B$28:B154)","v":127},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O153),R153>0),EDATE(C153,1),\"\"),\"\")","v":"2024-05-01"},{"v":14717561,"d":"¥14,717,561"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C154)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11953,"d":"¥11,953"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I154,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10628,"d":"¥10,628"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),SUM(E154:H154,J154:K154),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C154)),D154-F154-J154,\"\")","v":{"v":14706933,"d":"¥14,706,933"}},null,null,293]
[null,{"$f":"ROWS($B$28:B155)","v":128},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O154),R154>0),EDATE(C154,1),\"\"),\"\")","v":"2024-06-01"},{"v":14706933,"d":"¥14,706,933"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C155)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11926,"d":"¥11,926"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I155,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10655,"d":"¥10,655"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),SUM(E155:H155,J155:K155),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C155)),D155-F155-J155,\"\")","v":{"v":14696278,"d":"¥14,696,278"}},null,null,292]
[null,{"$f":"ROWS($B$28:B156)","v":129},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O155),R155>0),EDATE(C155,1),\"\"),\"\")","v":"2024-07-01"},{"v":14696278,"d":"¥14,696,278"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C156)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":37721,"d":"¥37,721"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I156,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":203620,"d":"¥203,620"}},null,null,{"$f":"IF(ISNUMBER(C156)=FALSE,\"\",IF(AND(D156>$E$12,OR(MONTH(C156)=$E$13,MONTH(C156)=$E$14,MONTH(C156)=$E$15)),$E$12,0))","v":{"v":200000,"d":"¥200,000"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),SUM(E156:H156,J156:K156),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C156)),D156-F156-J156,\"\")","v":{"v":14492658,"d":"¥14,492,658"}},null,null,291]
[null,{"$f":"ROWS($B$28:B157)","v":130},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O156),R156>0),EDATE(C156,1),\"\"),\"\")","v":"2024-08-01"},{"$f":"IF(C157=\"\",0,O156)","v":{"v":14492658,"d":"¥14,492,658"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C157)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11871,"d":"¥11,871"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I157,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10710,"d":"¥10,710"}},null,null,{"v":0,"d":"¥0"},null,{"$f":"IF(C157=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),SUM(E157:H157,J157:K157),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C157)),D157-F157-J157,\"\")","v":{"v":14481948,"d":"¥14,481,948"}},null,null,{"$f":"IF(AND($J157>0,$E$16=\"時間短縮\"),Remain_Month,$R156-1)","v":290}]
[null,{"$f":"ROWS($B$28:B158)","v":131},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O157),R157>0),EDATE(C157,1),\"\"),\"\")","v":"2024-09-01"},{"v":14481948,"d":"¥14,481,948"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C158)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11844,"d":"¥11,844"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I158,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10737,"d":"¥10,737"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),SUM(E158:H158,J158:K158),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C158)),D158-F158-J158,\"\")","v":{"v":14471211,"d":"¥14,471,211"}},null,null,289]
[null,{"$f":"ROWS($B$28:B159)","v":132},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O158),R158>0),EDATE(C158,1),\"\"),\"\")","v":"2024-10-01"},{"v":14471211,"d":"¥14,471,211"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C159)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11816,"d":"¥11,816"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I159,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10765,"d":"¥10,765"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),SUM(E159:H159,J159:K159),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C159)),D159-F159-J159,\"\")","v":{"v":14460446,"d":"¥14,460,446"}},null,null,288]
[null,{"$f":"ROWS($B$28:B160)","v":133},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O159),R159>0),EDATE(C159,1),\"\"),\"\")","v":"2024-11-01"},{"v":14460446,"d":"¥14,460,446"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C160)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11788,"d":"¥11,788"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I160,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10793,"d":"¥10,793"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),SUM(E160:H160,J160:K160),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C160)),D160-F160-J160,\"\")","v":{"v":14449653,"d":"¥14,449,653"}},null,null,287]
[null,{"$f":"ROWS($B$28:B161)","v":134},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O160),R160>0),EDATE(C160,1),\"\"),\"\")","v":"2024-12-01"},{"v":14449653,"d":"¥14,449,653"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C161)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11761,"d":"¥11,761"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I161,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10820,"d":"¥10,820"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),SUM(E161:H161,J161:K161),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C161)),D161-F161-J161,\"\")","v":{"v":14438833,"d":"¥14,438,833"}},null,null,286]
[null,{"$f":"ROWS($B$28:B162)","v":135},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O161),R161>0),EDATE(C161,1),\"\"),\"\")","v":"2025-01-01"},{"v":14438833,"d":"¥14,438,833"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C162)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11733,"d":"¥11,733"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I162,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10848,"d":"¥10,848"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),SUM(E162:H162,J162:K162),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C162)),D162-F162-J162,\"\")","v":{"v":14427985,"d":"¥14,427,985"}},null,null,285]
[null,{"$f":"ROWS($B$28:B163)","v":136},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O162),R162>0),EDATE(C162,1),\"\"),\"\")","v":"2025-02-01"},{"v":14427985,"d":"¥14,427,985"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C163)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11705,"d":"¥11,705"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I163,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10876,"d":"¥10,876"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),SUM(E163:H163,J163:K163),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C163)),D163-F163-J163,\"\")","v":{"v":14417109,"d":"¥14,417,109"}},null,null,284]
[null,{"$f":"ROWS($B$28:B164)","v":137},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O163),R163>0),EDATE(C163,1),\"\"),\"\")","v":"2025-03-01"},{"v":14417109,"d":"¥14,417,109"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C164)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11677,"d":"¥11,677"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I164,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10904,"d":"¥10,904"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),SUM(E164:H164,J164:K164),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C164)),D164-F164-J164,\"\")","v":{"v":14406205,"d":"¥14,406,205"}},null,null,283]
[null,{"$f":"ROWS($B$28:B165)","v":138},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O164),R164>0),EDATE(C164,1),\"\"),\"\")","v":"2025-04-01"},{"v":14406205,"d":"¥14,406,205"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C165)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":36976,"d":"¥36,976"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I165,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":204366,"d":"¥204,366"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),SUM(E165:H165,J165:K165),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C165)),D165-F165-J165,\"\")","v":{"v":14201839,"d":"¥14,201,839"}},null,null,282]
[null,{"$f":"ROWS($B$28:B166)","v":139},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O165),R165>0),EDATE(C165,1),\"\"),\"\")","v":"2025-05-01"},{"v":14201839,"d":"¥14,201,839"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C166)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11621,"d":"¥11,621"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I166,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10960,"d":"¥10,960"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),SUM(E166:H166,J166:K166),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C166)),D166-F166-J166,\"\")","v":{"v":14190879,"d":"¥14,190,879"}},null,null,281]
[null,{"$f":"ROWS($B$28:B167)","v":140},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O166),R166>0),EDATE(C166,1),\"\"),\"\")","v":"2025-06-01"},{"v":14190879,"d":"¥14,190,879"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C167)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11593,"d":"¥11,593"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I167,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10988,"d":"¥10,988"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),SUM(E167:H167,J167:K167),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C167)),D167-F167-J167,\"\")","v":{"v":14179891,"d":"¥14,179,891"}},null,null,280]
[null,{"$f":"ROWS($B$28:B168)","v":141},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O167),R167>0),EDATE(C167,1),\"\"),\"\")","v":"2025-07-01"},{"v":14179891,"d":"¥14,179,891"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C168)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":36395,"d":"¥36,395"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I168,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":204946,"d":"¥204,946"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),SUM(E168:H168,J168:K168),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C168)),D168-F168-J168,\"\")","v":{"v":13974945,"d":"¥13,974,945"}},null,null,279]
[null,{"$f":"ROWS($B$28:B169)","v":142},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O168),R168>0),EDATE(C168,1),\"\"),\"\")","v":"2025-08-01"},{"v":13974945,"d":"¥13,974,945"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C169)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11537,"d":"¥11,537"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I169,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11044,"d":"¥11,044"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),SUM(E169:H169,J169:K169),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C169)),D169-F169-J169,\"\")","v":{"v":13963901,"d":"¥13,963,901"}},null,null,278]
[null,{"$f":"ROWS($B$28:B170)","v":143},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O169),R169>0),EDATE(C169,1),\"\"),\"\")","v":"2025-09-01"},{"v":13963901,"d":"¥13,963,901"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C170)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11508,"d":"¥11,508"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I170,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11073,"d":"¥11,073"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),SUM(E170:H170,J170:K170),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C170)),D170-F170-J170,\"\")","v":{"v":13952828,"d":"¥13,952,828"}},null,null,277]
[null,{"$f":"ROWS($B$28:B171)","v":144},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O170),R170>0),EDATE(C170,1),\"\"),\"\")","v":"2025-10-01"},{"v":13952828,"d":"¥13,952,828"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C171)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11480,"d":"¥11,480"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I171,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11101,"d":"¥11,101"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),SUM(E171:H171,J171:K171),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C171)),D171-F171-J171,\"\")","v":{"v":13941727,"d":"¥13,941,727"}},null,null,276]
[null,{"$f":"ROWS($B$28:B172)","v":145},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O171),R171>0),EDATE(C171,1),\"\"),\"\")","v":"2025-11-01"},{"v":13941727,"d":"¥13,941,727"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C172)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11451,"d":"¥11,451"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I172,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11130,"d":"¥11,130"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),SUM(E172:H172,J172:K172),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C172)),D172-F172-J172,\"\")","v":{"v":13930597,"d":"¥13,930,597"}},null,null,275]
[null,{"$f":"ROWS($B$28:B173)","v":146},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O172),R172>0),EDATE(C172,1),\"\"),\"\")","v":"2025-12-01"},{"v":13930597,"d":"¥13,930,597"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C173)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11423,"d":"¥11,423"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I173,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11158,"d":"¥11,158"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),SUM(E173:H173,J173:K173),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C173)),D173-F173-J173,\"\")","v":{"v":13919439,"d":"¥13,919,439"}},null,null,274]
[null,{"$f":"ROWS($B$28:B174)","v":147},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O173),R173>0),EDATE(C173,1),\"\"),\"\")","v":"2026-01-01"},{"v":13919439,"d":"¥13,919,439"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C174)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11394,"d":"¥11,394"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I174,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11187,"d":"¥11,187"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),SUM(E174:H174,J174:K174),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C174)),D174-F174-J174,\"\")","v":{"v":13908252,"d":"¥13,908,252"}},null,null,273]
[null,{"$f":"ROWS($B$28:B175)","v":148},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O174),R174>0),EDATE(C174,1),\"\"),\"\")","v":"2026-02-01"},{"v":13908252,"d":"¥13,908,252"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C175)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11365,"d":"¥11,365"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I175,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11216,"d":"¥11,216"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),SUM(E175:H175,J175:K175),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C175)),D175-F175-J175,\"\")","v":{"v":13897036,"d":"¥13,897,036"}},null,null,272]
[null,{"$f":"ROWS($B$28:B176)","v":149},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O175),R175>0),EDATE(C175,1),\"\"),\"\")","v":"2026-03-01"},{"v":13897036,"d":"¥13,897,036"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C176)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11337,"d":"¥11,337"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I176,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11244,"d":"¥11,244"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),SUM(E176:H176,J176:K176),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C176)),D176-F176-J176,\"\")","v":{"v":13885792,"d":"¥13,885,792"}},null,null,271]
[null,{"$f":"ROWS($B$28:B177)","v":150},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O176),R176>0),EDATE(C176,1),\"\"),\"\")","v":"2026-04-01"},{"v":13885792,"d":"¥13,885,792"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C177)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":35640,"d":"¥35,640"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I177,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":205701,"d":"¥205,701"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),SUM(E177:H177,J177:K177),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C177)),D177-F177-J177,\"\")","v":{"v":13680091,"d":"¥13,680,091"}},null,null,270]
[null,{"$f":"ROWS($B$28:B178)","v":151},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O177),R177>0),EDATE(C177,1),\"\"),\"\")","v":"2026-05-01"},{"v":13680091,"d":"¥13,680,091"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C178)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11279,"d":"¥11,279"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I178,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11302,"d":"¥11,302"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),SUM(E178:H178,J178:K178),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C178)),D178-F178-J178,\"\")","v":{"v":13668789,"d":"¥13,668,789"}},null,null,269]
[null,{"$f":"ROWS($B$28:B179)","v":152},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O178),R178>0),EDATE(C178,1),\"\"),\"\")","v":"2026-06-01"},{"v":13668789,"d":"¥13,668,789"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C179)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11250,"d":"¥11,250"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I179,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11331,"d":"¥11,331"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),SUM(E179:H179,J179:K179),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C179)),D179-F179-J179,\"\")","v":{"v":13657458,"d":"¥13,657,458"}},null,null,268]
[null,{"$f":"ROWS($B$28:B180)","v":153},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O179),R179>0),EDATE(C179,1),\"\"),\"\")","v":"2026-07-01"},{"v":13657458,"d":"¥13,657,458"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C180)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":35054,"d":"¥35,054"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I180,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":206287,"d":"¥206,287"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),SUM(E180:H180,J180:K180),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C180)),D180-F180-J180,\"\")","v":{"v":13451171,"d":"¥13,451,171"}},null,null,267]
[null,{"$f":"ROWS($B$28:B181)","v":154},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O180),R180>0),EDATE(C180,1),\"\"),\"\")","v":"2026-08-01"},{"v":13451171,"d":"¥13,451,171"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C181)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11192,"d":"¥11,192"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I181,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11389,"d":"¥11,389"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),SUM(E181:H181,J181:K181),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C181)),D181-F181-J181,\"\")","v":{"v":13439782,"d":"¥13,439,782"}},null,null,266]
[null,{"$f":"ROWS($B$28:B182)","v":155},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O181),R181>0),EDATE(C181,1),\"\"),\"\")","v":"2026-09-01"},{"v":13439782,"d":"¥13,439,782"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C182)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11162,"d":"¥11,162"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I182,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11419,"d":"¥11,419"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),SUM(E182:H182,J182:K182),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C182)),D182-F182-J182,\"\")","v":{"v":13428363,"d":"¥13,428,363"}},null,null,265]
[null,{"$f":"ROWS($B$28:B183)","v":156},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O182),R182>0),EDATE(C182,1),\"\"),\"\")","v":"2026-10-01"},{"v":13428363,"d":"¥13,428,363"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C183)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11133,"d":"¥11,133"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I183,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11448,"d":"¥11,448"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),SUM(E183:H183,J183:K183),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C183)),D183-F183-J183,\"\")","v":{"v":13416915,"d":"¥13,416,915"}},null,null,264]
[null,{"$f":"ROWS($B$28:B184)","v":157},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O183),R183>0),EDATE(C183,1),\"\"),\"\")","v":"2026-11-01"},{"v":13416915,"d":"¥13,416,915"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C184)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11104,"d":"¥11,104"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I184,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11477,"d":"¥11,477"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),SUM(E184:H184,J184:K184),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C184)),D184-F184-J184,\"\")","v":{"v":13405438,"d":"¥13,405,438"}},null,null,263]
[null,{"$f":"ROWS($B$28:B185)","v":158},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O184),R184>0),EDATE(C184,1),\"\"),\"\")","v":"2026-12-01"},{"v":13405438,"d":"¥13,405,438"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C185)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11074,"d":"¥11,074"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I185,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11507,"d":"¥11,507"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),SUM(E185:H185,J185:K185),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C185)),D185-F185-J185,\"\")","v":{"v":13393931,"d":"¥13,393,931"}},null,null,262]
[null,{"$f":"ROWS($B$28:B186)","v":159},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O185),R185>0),EDATE(C185,1),\"\"),\"\")","v":"2027-01-01"},{"v":13393931,"d":"¥13,393,931"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C186)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11045,"d":"¥11,045"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I186,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11536,"d":"¥11,536"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),SUM(E186:H186,J186:K186),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C186)),D186-F186-J186,\"\")","v":{"v":13382395,"d":"¥13,382,395"}},null,null,261]
[null,{"$f":"ROWS($B$28:B187)","v":160},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O186),R186>0),EDATE(C186,1),\"\"),\"\")","v":"2027-02-01"},{"v":13382395,"d":"¥13,382,395"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C187)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11015,"d":"¥11,015"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I187,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11566,"d":"¥11,566"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),SUM(E187:H187,J187:K187),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C187)),D187-F187-J187,\"\")","v":{"v":13370829,"d":"¥13,370,829"}},null,null,260]
[null,{"$f":"ROWS($B$28:B188)","v":161},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O187),R187>0),EDATE(C187,1),\"\"),\"\")","v":"2027-03-01"},{"v":13370829,"d":"¥13,370,829"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C188)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10985,"d":"¥10,985"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I188,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11596,"d":"¥11,596"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),SUM(E188:H188,J188:K188),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C188)),D188-F188-J188,\"\")","v":{"v":13359233,"d":"¥13,359,233"}},null,null,259]
[null,{"$f":"ROWS($B$28:B189)","v":162},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O188),R188>0),EDATE(C188,1),\"\"),\"\")","v":"2027-04-01"},{"v":13359233,"d":"¥13,359,233"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C189)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":34289,"d":"¥34,289"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I189,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":207052,"d":"¥207,052"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),SUM(E189:H189,J189:K189),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C189)),D189-F189-J189,\"\")","v":{"v":13152181,"d":"¥13,152,181"}},null,null,258]
[null,{"$f":"ROWS($B$28:B190)","v":163},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O189),R189>0),EDATE(C189,1),\"\"),\"\")","v":"2027-05-01"},{"v":13152181,"d":"¥13,152,181"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C190)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10926,"d":"¥10,926"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I190,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11655,"d":"¥11,655"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),SUM(E190:H190,J190:K190),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C190)),D190-F190-J190,\"\")","v":{"v":13140526,"d":"¥13,140,526"}},null,null,257]
[null,{"$f":"ROWS($B$28:B191)","v":164},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O190),R190>0),EDATE(C190,1),\"\"),\"\")","v":"2027-06-01"},{"v":13140526,"d":"¥13,140,526"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C191)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10896,"d":"¥10,896"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I191,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11685,"d":"¥11,685"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),SUM(E191:H191,J191:K191),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C191)),D191-F191-J191,\"\")","v":{"v":13128841,"d":"¥13,128,841"}},null,null,256]
[null,{"$f":"ROWS($B$28:B192)","v":165},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O191),R191>0),EDATE(C191,1),\"\"),\"\")","v":"2027-07-01"},{"v":13128841,"d":"¥13,128,841"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C192)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":33697,"d":"¥33,697"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I192,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":207644,"d":"¥207,644"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),SUM(E192:H192,J192:K192),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C192)),D192-F192-J192,\"\")","v":{"v":12921197,"d":"¥12,921,197"}},null,null,255]
[null,{"$f":"ROWS($B$28:B193)","v":166},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O192),R192>0),EDATE(C192,1),\"\"),\"\")","v":"2027-08-01"},{"v":12921197,"d":"¥12,921,197"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C193)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10836,"d":"¥10,836"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I193,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11745,"d":"¥11,745"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),SUM(E193:H193,J193:K193),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C193)),D193-F193-J193,\"\")","v":{"v":12909452,"d":"¥12,909,452"}},null,null,254]
[null,{"$f":"ROWS($B$28:B194)","v":167},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O193),R193>0),EDATE(C193,1),\"\"),\"\")","v":"2027-09-01"},{"v":12909452,"d":"¥12,909,452"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C194)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10806,"d":"¥10,806"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I194,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11775,"d":"¥11,775"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),SUM(E194:H194,J194:K194),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C194)),D194-F194-J194,\"\")","v":{"v":12897677,"d":"¥12,897,677"}},null,null,253]
[null,{"$f":"ROWS($B$28:B195)","v":168},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O194),R194>0),EDATE(C194,1),\"\"),\"\")","v":"2027-10-01"},{"v":12897677,"d":"¥12,897,677"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C195)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10775,"d":"¥10,775"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I195,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11806,"d":"¥11,806"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),SUM(E195:H195,J195:K195),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C195)),D195-F195-J195,\"\")","v":{"v":12885871,"d":"¥12,885,871"}},null,null,252]
[null,{"$f":"ROWS($B$28:B196)","v":169},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O195),R195>0),EDATE(C195,1),\"\"),\"\")","v":"2027-11-01"},{"v":12885871,"d":"¥12,885,871"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C196)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10745,"d":"¥10,745"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I196,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11836,"d":"¥11,836"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),SUM(E196:H196,J196:K196),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C196)),D196-F196-J196,\"\")","v":{"v":12874035,"d":"¥12,874,035"}},null,null,251]
[null,{"$f":"ROWS($B$28:B197)","v":170},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O196),R196>0),EDATE(C196,1),\"\"),\"\")","v":"2027-12-01"},{"v":12874035,"d":"¥12,874,035"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C197)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10715,"d":"¥10,715"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I197,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11866,"d":"¥11,866"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),SUM(E197:H197,J197:K197),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C197)),D197-F197-J197,\"\")","v":{"v":12862169,"d":"¥12,862,169"}},null,null,250]
[null,{"$f":"ROWS($B$28:B198)","v":171},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O197),R197>0),EDATE(C197,1),\"\"),\"\")","v":"2028-01-01"},{"v":12862169,"d":"¥12,862,169"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C198)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10684,"d":"¥10,684"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I198,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11897,"d":"¥11,897"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),SUM(E198:H198,J198:K198),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C198)),D198-F198-J198,\"\")","v":{"v":12850272,"d":"¥12,850,272"}},null,null,249]
[null,{"$f":"ROWS($B$28:B199)","v":172},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O198),R198>0),EDATE(C198,1),\"\"),\"\")","v":"2028-02-01"},{"v":12850272,"d":"¥12,850,272"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C199)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10654,"d":"¥10,654"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I199,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11927,"d":"¥11,927"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),SUM(E199:H199,J199:K199),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C199)),D199-F199-J199,\"\")","v":{"v":12838345,"d":"¥12,838,345"}},null,null,248]
[null,{"$f":"ROWS($B$28:B200)","v":173},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O199),R199>0),EDATE(C199,1),\"\"),\"\")","v":"2028-03-01"},{"v":12838345,"d":"¥12,838,345"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C200)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10623,"d":"¥10,623"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I200,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11958,"d":"¥11,958"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),SUM(E200:H200,J200:K200),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C200)),D200-F200-J200,\"\")","v":{"v":12826387,"d":"¥12,826,387"}},null,null,247]
[null,{"$f":"ROWS($B$28:B201)","v":174},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O200),R200>0),EDATE(C200,1),\"\"),\"\")","v":"2028-04-01"},{"v":12826387,"d":"¥12,826,387"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C201)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":32921,"d":"¥32,921"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I201,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":208421,"d":"¥208,421"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),SUM(E201:H201,J201:K201),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C201)),D201-F201-J201,\"\")","v":{"v":12617966,"d":"¥12,617,966"}},null,null,246]
[null,{"$f":"ROWS($B$28:B202)","v":175},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O201),R201>0),EDATE(C201,1),\"\"),\"\")","v":"2028-05-01"},{"v":12617966,"d":"¥12,617,966"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C202)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10562,"d":"¥10,562"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I202,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12019,"d":"¥12,019"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),SUM(E202:H202,J202:K202),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C202)),D202-F202-J202,\"\")","v":{"v":12605947,"d":"¥12,605,947"}},null,null,245]
[null,{"$f":"ROWS($B$28:B203)","v":176},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O202),R202>0),EDATE(C202,1),\"\"),\"\")","v":"2028-06-01"},{"v":12605947,"d":"¥12,605,947"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C203)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10531,"d":"¥10,531"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I203,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12050,"d":"¥12,050"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),SUM(E203:H203,J203:K203),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C203)),D203-F203-J203,\"\")","v":{"v":12593897,"d":"¥12,593,897"}},null,null,244]
[null,{"$f":"ROWS($B$28:B204)","v":177},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O203),R203>0),EDATE(C203,1),\"\"),\"\")","v":"2028-07-01"},{"v":12593897,"d":"¥12,593,897"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C204)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":32324,"d":"¥32,324"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I204,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":209017,"d":"¥209,017"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),SUM(E204:H204,J204:K204),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C204)),D204-F204-J204,\"\")","v":{"v":12384880,"d":"¥12,384,880"}},null,null,243]
[null,{"$f":"ROWS($B$28:B205)","v":178},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O204),R204>0),EDATE(C204,1),\"\"),\"\")","v":"2028-08-01"},{"v":12384880,"d":"¥12,384,880"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C205)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10469,"d":"¥10,469"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I205,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12112,"d":"¥12,112"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),SUM(E205:H205,J205:K205),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C205)),D205-F205-J205,\"\")","v":{"v":12372768,"d":"¥12,372,768"}},null,null,242]
[null,{"$f":"ROWS($B$28:B206)","v":179},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O205),R205>0),EDATE(C205,1),\"\"),\"\")","v":"2028-09-01"},{"v":12372768,"d":"¥12,372,768"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C206)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10438,"d":"¥10,438"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I206,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12143,"d":"¥12,143"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),SUM(E206:H206,J206:K206),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C206)),D206-F206-J206,\"\")","v":{"v":12360625,"d":"¥12,360,625"}},null,null,241]
[null,{"$f":"ROWS($B$28:B207)","v":180},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O206),R206>0),EDATE(C206,1),\"\"),\"\")","v":"2028-10-01"},{"v":12360625,"d":"¥12,360,625"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C207)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10407,"d":"¥10,407"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I207,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12174,"d":"¥12,174"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),SUM(E207:H207,J207:K207),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C207)),D207-F207-J207,\"\")","v":{"v":12348451,"d":"¥12,348,451"}},null,null,240]
[null,{"$f":"ROWS($B$28:B208)","v":181},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O207),R207>0),EDATE(C207,1),\"\"),\"\")","v":"2028-11-01"},{"v":12348451,"d":"¥12,348,451"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C208)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10375,"d":"¥10,375"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I208,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12206,"d":"¥12,206"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),SUM(E208:H208,J208:K208),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C208)),D208-F208-J208,\"\")","v":{"v":12336245,"d":"¥12,336,245"}},null,null,239]
[null,{"$f":"ROWS($B$28:B209)","v":182},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O208),R208>0),EDATE(C208,1),\"\"),\"\")","v":"2028-12-01"},{"v":12336245,"d":"¥12,336,245"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C209)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10344,"d":"¥10,344"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I209,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12237,"d":"¥12,237"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),SUM(E209:H209,J209:K209),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C209)),D209-F209-J209,\"\")","v":{"v":12324008,"d":"¥12,324,008"}},null,null,238]
[null,{"$f":"ROWS($B$28:B210)","v":183},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O209),R209>0),EDATE(C209,1),\"\"),\"\")","v":"2029-01-01"},{"v":12324008,"d":"¥12,324,008"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C210)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10313,"d":"¥10,313"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I210,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12268,"d":"¥12,268"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),SUM(E210:H210,J210:K210),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C210)),D210-F210-J210,\"\")","v":{"v":12311740,"d":"¥12,311,740"}},null,null,237]
[null,{"$f":"ROWS($B$28:B211)","v":184},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O210),R210>0),EDATE(C210,1),\"\"),\"\")","v":"2029-02-01"},{"v":12311740,"d":"¥12,311,740"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C211)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10281,"d":"¥10,281"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I211,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12300,"d":"¥12,300"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),SUM(E211:H211,J211:K211),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C211)),D211-F211-J211,\"\")","v":{"v":12299440,"d":"¥12,299,440"}},null,null,236]
[null,{"$f":"ROWS($B$28:B212)","v":185},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O211),R211>0),EDATE(C211,1),\"\"),\"\")","v":"2029-03-01"},{"v":12299440,"d":"¥12,299,440"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C212)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10250,"d":"¥10,250"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I212,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12331,"d":"¥12,331"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),SUM(E212:H212,J212:K212),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C212)),D212-F212-J212,\"\")","v":{"v":12287109,"d":"¥12,287,109"}},null,null,235]
[null,{"$f":"ROWS($B$28:B213)","v":186},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O212),R212>0),EDATE(C212,1),\"\"),\"\")","v":"2029-04-01"},{"v":12287109,"d":"¥12,287,109"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C213)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":31537,"d":"¥31,537"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I213,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":209804,"d":"¥209,804"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),SUM(E213:H213,J213:K213),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C213)),D213-F213-J213,\"\")","v":{"v":12077305,"d":"¥12,077,305"}},null,null,234]
[null,{"$f":"ROWS($B$28:B214)","v":187},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O213),R213>0),EDATE(C213,1),\"\"),\"\")","v":"2029-05-01"},{"v":12077305,"d":"¥12,077,305"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C214)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10186,"d":"¥10,186"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I214,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12395,"d":"¥12,395"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),SUM(E214:H214,J214:K214),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C214)),D214-F214-J214,\"\")","v":{"v":12064910,"d":"¥12,064,910"}},null,null,233]
[null,{"$f":"ROWS($B$28:B215)","v":188},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O214),R214>0),EDATE(C214,1),\"\"),\"\")","v":"2029-06-01"},{"v":12064910,"d":"¥12,064,910"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C215)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10154,"d":"¥10,154"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I215,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12427,"d":"¥12,427"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),SUM(E215:H215,J215:K215),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C215)),D215-F215-J215,\"\")","v":{"v":12052483,"d":"¥12,052,483"}},null,null,232]
[null,{"$f":"ROWS($B$28:B216)","v":189},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O215),R215>0),EDATE(C215,1),\"\"),\"\")","v":"2029-07-01"},{"v":12052483,"d":"¥12,052,483"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C216)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":30935,"d":"¥30,935"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I216,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":210407,"d":"¥210,407"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),SUM(E216:H216,J216:K216),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C216)),D216-F216-J216,\"\")","v":{"v":11842076,"d":"¥11,842,076"}},null,null,231]
[null,{"$f":"ROWS($B$28:B217)","v":190},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O216),R216>0),EDATE(C216,1),\"\"),\"\")","v":"2029-08-01"},{"v":11842076,"d":"¥11,842,076"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C217)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10091,"d":"¥10,091"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I217,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12491,"d":"¥12,491"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),SUM(E217:H217,J217:K217),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C217)),D217-F217-J217,\"\")","v":{"v":11829585,"d":"¥11,829,585"}},null,null,230]
[null,{"$f":"ROWS($B$28:B218)","v":191},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O217),R217>0),EDATE(C217,1),\"\"),\"\")","v":"2029-09-01"},{"v":11829585,"d":"¥11,829,585"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C218)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10058,"d":"¥10,058"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I218,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12523,"d":"¥12,523"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),SUM(E218:H218,J218:K218),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C218)),D218-F218-J218,\"\")","v":{"v":11817062,"d":"¥11,817,062"}},null,null,229]
[null,{"$f":"ROWS($B$28:B219)","v":192},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O218),R218>0),EDATE(C218,1),\"\"),\"\")","v":"2029-10-01"},{"v":11817062,"d":"¥11,817,062"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C219)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10026,"d":"¥10,026"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I219,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12555,"d":"¥12,555"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),SUM(E219:H219,J219:K219),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C219)),D219-F219-J219,\"\")","v":{"v":11804507,"d":"¥11,804,507"}},null,null,228]
[null,{"$f":"ROWS($B$28:B220)","v":193},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O219),R219>0),EDATE(C219,1),\"\"),\"\")","v":"2029-11-01"},{"v":11804507,"d":"¥11,804,507"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C220)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9994,"d":"¥9,994"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I220,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12587,"d":"¥12,587"}},null,null,{"$f":"IF(ISNUMBER(C220)=FALSE,\"\",IF(AND(D220>$E$12,OR(MONTH(C220)=$E$13,MONTH(C220)=$E$14,MONTH(C220)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),SUM(E220:H220,J220:K220),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C220)),D220-F220-J220,\"\")","v":{"v":11791920,"d":"¥11,791,920"}},null,null,227]
[null,{"$f":"ROWS($B$28:B221)","v":194},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O220),R220>0),EDATE(C220,1),\"\"),\"\")","v":"2029-12-01"},{"$f":"IF(C221=\"\",0,O220)","v":{"v":11791920,"d":"¥11,791,920"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C221)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9962,"d":"¥9,962"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I221,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12619,"d":"¥12,619"}},null,null,{"v":0,"d":"¥0"},null,{"$f":"IF(C221=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),SUM(E221:H221,J221:K221),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C221)),D221-F221-J221,\"\")","v":{"v":11779301,"d":"¥11,779,301"}},null,null,{"$f":"IF(AND($J221>0,$E$16=\"時間短縮\"),Remain_Month,$R220-1)","v":226}]
[null,{"$f":"ROWS($B$28:B222)","v":195},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O221),R221>0),EDATE(C221,1),\"\"),\"\")","v":"2030-01-01"},{"v":11779301,"d":"¥11,779,301"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C222)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9929,"d":"¥9,929"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I222,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12652,"d":"¥12,652"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),SUM(E222:H222,J222:K222),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C222)),D222-F222-J222,\"\")","v":{"v":11766649,"d":"¥11,766,649"}},null,null,225]
[null,{"$f":"ROWS($B$28:B223)","v":196},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O222),R222>0),EDATE(C222,1),\"\"),\"\")","v":"2030-02-01"},{"v":11766649,"d":"¥11,766,649"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C223)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9897,"d":"¥9,897"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I223,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12684,"d":"¥12,684"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),SUM(E223:H223,J223:K223),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C223)),D223-F223-J223,\"\")","v":{"v":11753965,"d":"¥11,753,965"}},null,null,224]
[null,{"$f":"ROWS($B$28:B224)","v":197},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O223),R223>0),EDATE(C223,1),\"\"),\"\")","v":"2030-03-01"},{"v":11753965,"d":"¥11,753,965"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C224)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9864,"d":"¥9,864"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I224,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12717,"d":"¥12,717"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),SUM(E224:H224,J224:K224),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C224)),D224-F224-J224,\"\")","v":{"v":11741248,"d":"¥11,741,248"}},null,null,223]
[null,{"$f":"ROWS($B$28:B225)","v":198},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O224),R224>0),EDATE(C224,1),\"\"),\"\")","v":"2030-04-01"},{"v":11741248,"d":"¥11,741,248"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C225)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":30136,"d":"¥30,136"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I225,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":211205,"d":"¥211,205"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),SUM(E225:H225,J225:K225),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C225)),D225-F225-J225,\"\")","v":{"v":11530043,"d":"¥11,530,043"}},null,null,222]
[null,{"$f":"ROWS($B$28:B226)","v":199},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O225),R225>0),EDATE(C225,1),\"\"),\"\")","v":"2030-05-01"},{"v":11530043,"d":"¥11,530,043"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C226)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9799,"d":"¥9,799"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I226,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12782,"d":"¥12,782"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),SUM(E226:H226,J226:K226),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C226)),D226-F226-J226,\"\")","v":{"v":11517261,"d":"¥11,517,261"}},null,null,221]
[null,{"$f":"ROWS($B$28:B227)","v":200},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O226),R226>0),EDATE(C226,1),\"\"),\"\")","v":"2030-06-01"},{"v":11517261,"d":"¥11,517,261"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C227)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9766,"d":"¥9,766"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I227,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12815,"d":"¥12,815"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),SUM(E227:H227,J227:K227),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C227)),D227-F227-J227,\"\")","v":{"v":11504446,"d":"¥11,504,446"}},null,null,220]
[null,{"$f":"ROWS($B$28:B228)","v":201},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O227),R227>0),EDATE(C227,1),\"\"),\"\")","v":"2030-07-01"},{"v":11504446,"d":"¥11,504,446"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C228)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":29528,"d":"¥29,528"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I228,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":211813,"d":"¥211,813"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),SUM(E228:H228,J228:K228),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C228)),D228-F228-J228,\"\")","v":{"v":11292633,"d":"¥11,292,633"}},null,null,219]
[null,{"$f":"ROWS($B$28:B229)","v":202},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O228),R228>0),EDATE(C228,1),\"\"),\"\")","v":"2030-08-01"},{"v":11292633,"d":"¥11,292,633"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C229)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9700,"d":"¥9,700"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I229,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12881,"d":"¥12,881"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),SUM(E229:H229,J229:K229),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C229)),D229-F229-J229,\"\")","v":{"v":11279752,"d":"¥11,279,752"}},null,null,218]
[null,{"$f":"ROWS($B$28:B230)","v":203},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O229),R229>0),EDATE(C229,1),\"\"),\"\")","v":"2030-09-01"},{"v":11279752,"d":"¥11,279,752"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C230)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9667,"d":"¥9,667"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I230,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12914,"d":"¥12,914"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),SUM(E230:H230,J230:K230),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C230)),D230-F230-J230,\"\")","v":{"v":11266838,"d":"¥11,266,838"}},null,null,217]
[null,{"$f":"ROWS($B$28:B231)","v":204},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O230),R230>0),EDATE(C230,1),\"\"),\"\")","v":"2030-10-01"},{"v":11266838,"d":"¥11,266,838"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C231)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9634,"d":"¥9,634"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I231,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12947,"d":"¥12,947"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),SUM(E231:H231,J231:K231),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C231)),D231-F231-J231,\"\")","v":{"v":11253891,"d":"¥11,253,891"}},null,null,216]
[null,{"$f":"ROWS($B$28:B232)","v":205},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O231),R231>0),EDATE(C231,1),\"\"),\"\")","v":"2030-11-01"},{"v":11253891,"d":"¥11,253,891"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C232)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9601,"d":"¥9,601"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I232,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12980,"d":"¥12,980"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),SUM(E232:H232,J232:K232),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C232)),D232-F232-J232,\"\")","v":{"v":11240911,"d":"¥11,240,911"}},null,null,215]
[null,{"$f":"ROWS($B$28:B233)","v":206},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O232),R232>0),EDATE(C232,1),\"\"),\"\")","v":"2030-12-01"},{"v":11240911,"d":"¥11,240,911"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C233)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9568,"d":"¥9,568"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I233,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13013,"d":"¥13,013"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),SUM(E233:H233,J233:K233),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C233)),D233-F233-J233,\"\")","v":{"v":11227898,"d":"¥11,227,898"}},null,null,214]
[null,{"$f":"ROWS($B$28:B234)","v":207},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O233),R233>0),EDATE(C233,1),\"\"),\"\")","v":"2031-01-01"},{"v":11227898,"d":"¥11,227,898"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C234)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9534,"d":"¥9,534"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I234,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13047,"d":"¥13,047"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),SUM(E234:H234,J234:K234),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C234)),D234-F234-J234,\"\")","v":{"v":11214851,"d":"¥11,214,851"}},null,null,213]
[null,{"$f":"ROWS($B$28:B235)","v":208},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O234),R234>0),EDATE(C234,1),\"\"),\"\")","v":"2031-02-01"},{"v":11214851,"d":"¥11,214,851"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C235)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9501,"d":"¥9,501"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I235,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13080,"d":"¥13,080"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),SUM(E235:H235,J235:K235),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C235)),D235-F235-J235,\"\")","v":{"v":11201771,"d":"¥11,201,771"}},null,null,212]
[null,{"$f":"ROWS($B$28:B236)","v":209},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O235),R235>0),EDATE(C235,1),\"\"),\"\")","v":"2031-03-01"},{"v":11201771,"d":"¥11,201,771"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C236)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9467,"d":"¥9,467"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I236,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13114,"d":"¥13,114"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),SUM(E236:H236,J236:K236),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C236)),D236-F236-J236,\"\")","v":{"v":11188657,"d":"¥11,188,657"}},null,null,211]
[null,{"$f":"ROWS($B$28:B237)","v":210},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O236),R236>0),EDATE(C236,1),\"\"),\"\")","v":"2031-04-01"},{"v":11188657,"d":"¥11,188,657"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C237)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":28717,"d":"¥28,717"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I237,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":212624,"d":"¥212,624"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),SUM(E237:H237,J237:K237),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C237)),D237-F237-J237,\"\")","v":{"v":10976033,"d":"¥10,976,033"}},null,null,210]
[null,{"$f":"ROWS($B$28:B238)","v":211},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O237),R237>0),EDATE(C237,1),\"\"),\"\")","v":"2031-05-01"},{"v":10976033,"d":"¥10,976,033"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C238)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9400,"d":"¥9,400"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I238,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13181,"d":"¥13,181"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),SUM(E238:H238,J238:K238),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C238)),D238-F238-J238,\"\")","v":{"v":10962852,"d":"¥10,962,852"}},null,null,209]
[null,{"$f":"ROWS($B$28:B239)","v":212},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O238),R238>0),EDATE(C238,1),\"\"),\"\")","v":"2031-06-01"},{"v":10962852,"d":"¥10,962,852"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C239)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9366,"d":"¥9,366"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I239,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13215,"d":"¥13,215"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),SUM(E239:H239,J239:K239),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C239)),D239-F239-J239,\"\")","v":{"v":10949637,"d":"¥10,949,637"}},null,null,208]
[null,{"$f":"ROWS($B$28:B240)","v":213},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O239),R239>0),EDATE(C239,1),\"\"),\"\")","v":"2031-07-01"},{"v":10949637,"d":"¥10,949,637"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C240)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":28104,"d":"¥28,104"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I240,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":213237,"d":"¥213,237"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),SUM(E240:H240,J240:K240),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C240)),D240-F240-J240,\"\")","v":{"v":10736400,"d":"¥10,736,400"}},null,null,207]
[null,{"$f":"ROWS($B$28:B241)","v":214},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O240),R240>0),EDATE(C240,1),\"\"),\"\")","v":"2031-08-01"},{"v":10736400,"d":"¥10,736,400"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C241)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9298,"d":"¥9,298"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I241,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13283,"d":"¥13,283"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),SUM(E241:H241,J241:K241),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C241)),D241-F241-J241,\"\")","v":{"v":10723117,"d":"¥10,723,117"}},null,null,206]
[null,{"$f":"ROWS($B$28:B242)","v":215},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O241),R241>0),EDATE(C241,1),\"\"),\"\")","v":"2031-09-01"},{"v":10723117,"d":"¥10,723,117"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C242)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9264,"d":"¥9,264"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I242,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13317,"d":"¥13,317"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),SUM(E242:H242,J242:K242),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C242)),D242-F242-J242,\"\")","v":{"v":10709800,"d":"¥10,709,800"}},null,null,205]
[null,{"$f":"ROWS($B$28:B243)","v":216},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O242),R242>0),EDATE(C242,1),\"\"),\"\")","v":"2031-10-01"},{"v":10709800,"d":"¥10,709,800"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C243)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9230,"d":"¥9,230"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I243,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13351,"d":"¥13,351"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),SUM(E243:H243,J243:K243),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C243)),D243-F243-J243,\"\")","v":{"v":10696449,"d":"¥10,696,449"}},null,null,204]
[null,{"$f":"ROWS($B$28:B244)","v":217},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O243),R243>0),EDATE(C243,1),\"\"),\"\")","v":"2031-11-01"},{"v":10696449,"d":"¥10,696,449"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C244)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9195,"d":"¥9,195"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I244,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13386,"d":"¥13,386"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),SUM(E244:H244,J244:K244),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C244)),D244-F244-J244,\"\")","v":{"v":10683063,"d":"¥10,683,063"}},null,null,203]
[null,{"$f":"ROWS($B$28:B245)","v":218},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O244),R244>0),EDATE(C244,1),\"\"),\"\")","v":"2031-12-01"},{"v":10683063,"d":"¥10,683,063"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C245)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9161,"d":"¥9,161"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I245,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13420,"d":"¥13,420"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),SUM(E245:H245,J245:K245),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C245)),D245-F245-J245,\"\")","v":{"v":10669643,"d":"¥10,669,643"}},null,null,202]
[null,{"$f":"ROWS($B$28:B246)","v":219},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O245),R245>0),EDATE(C245,1),\"\"),\"\")","v":"2032-01-01"},{"v":10669643,"d":"¥10,669,643"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C246)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9127,"d":"¥9,127"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I246,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13454,"d":"¥13,454"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),SUM(E246:H246,J246:K246),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C246)),D246-F246-J246,\"\")","v":{"v":10656189,"d":"¥10,656,189"}},null,null,201]
[null,{"$f":"ROWS($B$28:B247)","v":220},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O246),R246>0),EDATE(C246,1),\"\"),\"\")","v":"2032-02-01"},{"v":10656189,"d":"¥10,656,189"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C247)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9092,"d":"¥9,092"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I247,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13489,"d":"¥13,489"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),SUM(E247:H247,J247:K247),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C247)),D247-F247-J247,\"\")","v":{"v":10642700,"d":"¥10,642,700"}},null,null,200]
[null,{"$f":"ROWS($B$28:B248)","v":221},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O247),R247>0),EDATE(C247,1),\"\"),\"\")","v":"2032-03-01"},{"v":10642700,"d":"¥10,642,700"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C248)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9057,"d":"¥9,057"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I248,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13524,"d":"¥13,524"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),SUM(E248:H248,J248:K248),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C248)),D248-F248-J248,\"\")","v":{"v":10629176,"d":"¥10,629,176"}},null,null,199]
[null,{"$f":"ROWS($B$28:B249)","v":222},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O248),R248>0),EDATE(C248,1),\"\"),\"\")","v":"2032-04-01"},{"v":10629176,"d":"¥10,629,176"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C249)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":27282,"d":"¥27,282"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I249,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":214059,"d":"¥214,059"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),SUM(E249:H249,J249:K249),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C249)),D249-F249-J249,\"\")","v":{"v":10415117,"d":"¥10,415,117"}},null,null,198]
[null,{"$f":"ROWS($B$28:B250)","v":223},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O249),R249>0),EDATE(C249,1),\"\"),\"\")","v":"2032-05-01"},{"v":10415117,"d":"¥10,415,117"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C250)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8988,"d":"¥8,988"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I250,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13593,"d":"¥13,593"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),SUM(E250:H250,J250:K250),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C250)),D250-F250-J250,\"\")","v":{"v":10401524,"d":"¥10,401,524"}},null,null,197]
[null,{"$f":"ROWS($B$28:B251)","v":224},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O250),R250>0),EDATE(C250,1),\"\"),\"\")","v":"2032-06-01"},{"v":10401524,"d":"¥10,401,524"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C251)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8953,"d":"¥8,953"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I251,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13628,"d":"¥13,628"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),SUM(E251:H251,J251:K251),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C251)),D251-F251-J251,\"\")","v":{"v":10387896,"d":"¥10,387,896"}},null,null,196]
[null,{"$f":"ROWS($B$28:B252)","v":225},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O251),R251>0),EDATE(C251,1),\"\"),\"\")","v":"2032-07-01"},{"v":10387896,"d":"¥10,387,896"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C252)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":26662,"d":"¥26,662"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I252,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":214679,"d":"¥214,679"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),SUM(E252:H252,J252:K252),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C252)),D252-F252-J252,\"\")","v":{"v":10173217,"d":"¥10,173,217"}},null,null,195]
[null,{"$f":"ROWS($B$28:B253)","v":226},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O252),R252>0),EDATE(C252,1),\"\"),\"\")","v":"2032-08-01"},{"v":10173217,"d":"¥10,173,217"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C253)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8883,"d":"¥8,883"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I253,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13698,"d":"¥13,698"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),SUM(E253:H253,J253:K253),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C253)),D253-F253-J253,\"\")","v":{"v":10159519,"d":"¥10,159,519"}},null,null,194]
[null,{"$f":"ROWS($B$28:B254)","v":227},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O253),R253>0),EDATE(C253,1),\"\"),\"\")","v":"2032-09-01"},{"v":10159519,"d":"¥10,159,519"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C254)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8848,"d":"¥8,848"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I254,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13733,"d":"¥13,733"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),SUM(E254:H254,J254:K254),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C254)),D254-F254-J254,\"\")","v":{"v":10145786,"d":"¥10,145,786"}},null,null,193]
[null,{"$f":"ROWS($B$28:B255)","v":228},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O254),R254>0),EDATE(C254,1),\"\"),\"\")","v":"2032-10-01"},{"v":10145786,"d":"¥10,145,786"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C255)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8813,"d":"¥8,813"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I255,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13768,"d":"¥13,768"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),SUM(E255:H255,J255:K255),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C255)),D255-F255-J255,\"\")","v":{"v":10132018,"d":"¥10,132,018"}},null,null,192]
[null,{"$f":"ROWS($B$28:B256)","v":229},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O255),R255>0),EDATE(C255,1),\"\"),\"\")","v":"2032-11-01"},{"v":10132018,"d":"¥10,132,018"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C256)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8777,"d":"¥8,777"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I256,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13804,"d":"¥13,804"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),SUM(E256:H256,J256:K256),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C256)),D256-F256-J256,\"\")","v":{"v":10118214,"d":"¥10,118,214"}},null,null,191]
[null,{"$f":"ROWS($B$28:B257)","v":230},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O256),R256>0),EDATE(C256,1),\"\"),\"\")","v":"2032-12-01"},{"v":10118214,"d":"¥10,118,214"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C257)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8742,"d":"¥8,742"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I257,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13839,"d":"¥13,839"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),SUM(E257:H257,J257:K257),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C257)),D257-F257-J257,\"\")","v":{"v":10104375,"d":"¥10,104,375"}},null,null,190]
[null,{"$f":"ROWS($B$28:B258)","v":231},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O257),R257>0),EDATE(C257,1),\"\"),\"\")","v":"2033-01-01"},{"v":10104375,"d":"¥10,104,375"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C258)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8706,"d":"¥8,706"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I258,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13875,"d":"¥13,875"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),SUM(E258:H258,J258:K258),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C258)),D258-F258-J258,\"\")","v":{"v":10090500,"d":"¥10,090,500"}},null,null,189]
[null,{"$f":"ROWS($B$28:B259)","v":232},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O258),R258>0),EDATE(C258,1),\"\"),\"\")","v":"2033-02-01"},{"v":10090500,"d":"¥10,090,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C259)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8671,"d":"¥8,671"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I259,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13910,"d":"¥13,910"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),SUM(E259:H259,J259:K259),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C259)),D259-F259-J259,\"\")","v":{"v":10076590,"d":"¥10,076,590"}},null,null,188]
[null,{"$f":"ROWS($B$28:B260)","v":233},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O259),R259>0),EDATE(C259,1),\"\"),\"\")","v":"2033-03-01"},{"v":10076590,"d":"¥10,076,590"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C260)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8635,"d":"¥8,635"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I260,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13946,"d":"¥13,946"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),SUM(E260:H260,J260:K260),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C260)),D260-F260-J260,\"\")","v":{"v":10062644,"d":"¥10,062,644"}},null,null,187]
[null,{"$f":"ROWS($B$28:B261)","v":234},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O260),R260>0),EDATE(C260,1),\"\"),\"\")","v":"2033-04-01"},{"v":10062644,"d":"¥10,062,644"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C261)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":25827,"d":"¥25,827"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I261,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":215514,"d":"¥215,514"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),SUM(E261:H261,J261:K261),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C261)),D261-F261-J261,\"\")","v":{"v":9847130,"d":"¥9,847,130"}},null,null,186]
[null,{"$f":"ROWS($B$28:B262)","v":235},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O261),R261>0),EDATE(C261,1),\"\"),\"\")","v":"2033-05-01"},{"v":9847130,"d":"¥9,847,130"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C262)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8563,"d":"¥8,563"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I262,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14018,"d":"¥14,018"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),SUM(E262:H262,J262:K262),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C262)),D262-F262-J262,\"\")","v":{"v":9833112,"d":"¥9,833,112"}},null,null,185]
[null,{"$f":"ROWS($B$28:B263)","v":236},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O262),R262>0),EDATE(C262,1),\"\"),\"\")","v":"2033-06-01"},{"v":9833112,"d":"¥9,833,112"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C263)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8527,"d":"¥8,527"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I263,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14054,"d":"¥14,054"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),SUM(E263:H263,J263:K263),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C263)),D263-F263-J263,\"\")","v":{"v":9819058,"d":"¥9,819,058"}},null,null,184]
[null,{"$f":"ROWS($B$28:B264)","v":237},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O263),R263>0),EDATE(C263,1),\"\"),\"\")","v":"2033-07-01"},{"v":9819058,"d":"¥9,819,058"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C264)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":25202,"d":"¥25,202"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I264,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":216139,"d":"¥216,139"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),SUM(E264:H264,J264:K264),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C264)),D264-F264-J264,\"\")","v":{"v":9602919,"d":"¥9,602,919"}},null,null,183]
[null,{"$f":"ROWS($B$28:B265)","v":238},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O264),R264>0),EDATE(C264,1),\"\"),\"\")","v":"2033-08-01"},{"v":9602919,"d":"¥9,602,919"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C265)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8455,"d":"¥8,455"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I265,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14126,"d":"¥14,126"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),SUM(E265:H265,J265:K265),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C265)),D265-F265-J265,\"\")","v":{"v":9588793,"d":"¥9,588,793"}},null,null,182]
[null,{"$f":"ROWS($B$28:B266)","v":239},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O265),R265>0),EDATE(C265,1),\"\"),\"\")","v":"2033-09-01"},{"v":9588793,"d":"¥9,588,793"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C266)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8419,"d":"¥8,419"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I266,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14162,"d":"¥14,162"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),SUM(E266:H266,J266:K266),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C266)),D266-F266-J266,\"\")","v":{"v":9574631,"d":"¥9,574,631"}},null,null,181]
[null,{"$f":"ROWS($B$28:B267)","v":240},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O266),R266>0),EDATE(C266,1),\"\"),\"\")","v":"2033-10-01"},{"v":9574631,"d":"¥9,574,631"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C267)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8383,"d":"¥8,383"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I267,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14199,"d":"¥14,199"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),SUM(E267:H267,J267:K267),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C267)),D267-F267-J267,\"\")","v":{"v":9560432,"d":"¥9,560,432"}},null,null,180]
[null,{"$f":"ROWS($B$28:B268)","v":241},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O267),R267>0),EDATE(C267,1),\"\"),\"\")","v":"2033-11-01"},{"v":9560432,"d":"¥9,560,432"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C268)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8346,"d":"¥8,346"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I268,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14235,"d":"¥14,235"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),SUM(E268:H268,J268:K268),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C268)),D268-F268-J268,\"\")","v":{"v":9546197,"d":"¥9,546,197"}},null,null,179]
[null,{"$f":"ROWS($B$28:B269)","v":242},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O268),R268>0),EDATE(C268,1),\"\"),\"\")","v":"2033-12-01"},{"v":9546197,"d":"¥9,546,197"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C269)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8310,"d":"¥8,310"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I269,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14272,"d":"¥14,272"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),SUM(E269:H269,J269:K269),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C269)),D269-F269-J269,\"\")","v":{"v":9531925,"d":"¥9,531,925"}},null,null,178]
[null,{"$f":"ROWS($B$28:B270)","v":243},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O269),R269>0),EDATE(C269,1),\"\"),\"\")","v":"2034-01-01"},{"v":9531925,"d":"¥9,531,925"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C270)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8273,"d":"¥8,273"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I270,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14308,"d":"¥14,308"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),SUM(E270:H270,J270:K270),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C270)),D270-F270-J270,\"\")","v":{"v":9517617,"d":"¥9,517,617"}},null,null,177]
[null,{"$f":"ROWS($B$28:B271)","v":244},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O270),R270>0),EDATE(C270,1),\"\"),\"\")","v":"2034-02-01"},{"v":9517617,"d":"¥9,517,617"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C271)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8236,"d":"¥8,236"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I271,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14345,"d":"¥14,345"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),SUM(E271:H271,J271:K271),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C271)),D271-F271-J271,\"\")","v":{"v":9503272,"d":"¥9,503,272"}},null,null,176]
[null,{"$f":"ROWS($B$28:B272)","v":245},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O271),R271>0),EDATE(C271,1),\"\"),\"\")","v":"2034-03-01"},{"v":9503272,"d":"¥9,503,272"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C272)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8199,"d":"¥8,199"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I272,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14382,"d":"¥14,382"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),SUM(E272:H272,J272:K272),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C272)),D272-F272-J272,\"\")","v":{"v":9488890,"d":"¥9,488,890"}},null,null,175]
[null,{"$f":"ROWS($B$28:B273)","v":246},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O272),R272>0),EDATE(C272,1),\"\"),\"\")","v":"2034-04-01"},{"v":9488890,"d":"¥9,488,890"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C273)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":24354,"d":"¥24,354"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I273,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":216987,"d":"¥216,987"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),SUM(E273:H273,J273:K273),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C273)),D273-F273-J273,\"\")","v":{"v":9271903,"d":"¥9,271,903"}},null,null,174]
[null,{"$f":"ROWS($B$28:B274)","v":247},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O273),R273>0),EDATE(C273,1),\"\"),\"\")","v":"2034-05-01"},{"v":9271903,"d":"¥9,271,903"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C274)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8125,"d":"¥8,125"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I274,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14456,"d":"¥14,456"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),SUM(E274:H274,J274:K274),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C274)),D274-F274-J274,\"\")","v":{"v":9257447,"d":"¥9,257,447"}},null,null,173]
[null,{"$f":"ROWS($B$28:B275)","v":248},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O274),R274>0),EDATE(C274,1),\"\"),\"\")","v":"2034-06-01"},{"v":9257447,"d":"¥9,257,447"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C275)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8088,"d":"¥8,088"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I275,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14493,"d":"¥14,493"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),SUM(E275:H275,J275:K275),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C275)),D275-F275-J275,\"\")","v":{"v":9242954,"d":"¥9,242,954"}},null,null,172]
[null,{"$f":"ROWS($B$28:B276)","v":249},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O275),R275>0),EDATE(C275,1),\"\"),\"\")","v":"2034-07-01"},{"v":9242954,"d":"¥9,242,954"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C276)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":23723,"d":"¥23,723"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I276,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":217618,"d":"¥217,618"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),SUM(E276:H276,J276:K276),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C276)),D276-F276-J276,\"\")","v":{"v":9025336,"d":"¥9,025,336"}},null,null,171]
[null,{"$f":"ROWS($B$28:B277)","v":250},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O276),R276>0),EDATE(C276,1),\"\"),\"\")","v":"2034-08-01"},{"v":9025336,"d":"¥9,025,336"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C277)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8014,"d":"¥8,014"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I277,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14567,"d":"¥14,567"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),SUM(E277:H277,J277:K277),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C277)),D277-F277-J277,\"\")","v":{"v":9010769,"d":"¥9,010,769"}},null,null,170]
[null,{"$f":"ROWS($B$28:B278)","v":251},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O277),R277>0),EDATE(C277,1),\"\"),\"\")","v":"2034-09-01"},{"v":9010769,"d":"¥9,010,769"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C278)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7976,"d":"¥7,976"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I278,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14605,"d":"¥14,605"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),SUM(E278:H278,J278:K278),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C278)),D278-F278-J278,\"\")","v":{"v":8996164,"d":"¥8,996,164"}},null,null,169]
[null,{"$f":"ROWS($B$28:B279)","v":252},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O278),R278>0),EDATE(C278,1),\"\"),\"\")","v":"2034-10-01"},{"v":8996164,"d":"¥8,996,164"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C279)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7939,"d":"¥7,939"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I279,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14642,"d":"¥14,642"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),SUM(E279:H279,J279:K279),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C279)),D279-F279-J279,\"\")","v":{"v":8981522,"d":"¥8,981,522"}},null,null,168]
[null,{"$f":"ROWS($B$28:B280)","v":253},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O279),R279>0),EDATE(C279,1),\"\"),\"\")","v":"2034-11-01"},{"v":8981522,"d":"¥8,981,522"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C280)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7901,"d":"¥7,901"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I280,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14680,"d":"¥14,680"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),SUM(E280:H280,J280:K280),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C280)),D280-F280-J280,\"\")","v":{"v":8966842,"d":"¥8,966,842"}},null,null,167]
[null,{"$f":"ROWS($B$28:B281)","v":254},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O280),R280>0),EDATE(C280,1),\"\"),\"\")","v":"2034-12-01"},{"v":8966842,"d":"¥8,966,842"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C281)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7864,"d":"¥7,864"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I281,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14717,"d":"¥14,717"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),SUM(E281:H281,J281:K281),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C281)),D281-F281-J281,\"\")","v":{"v":8952125,"d":"¥8,952,125"}},null,null,166]
[null,{"$f":"ROWS($B$28:B282)","v":255},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O281),R281>0),EDATE(C281,1),\"\"),\"\")","v":"2035-01-01"},{"v":8952125,"d":"¥8,952,125"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C282)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7826,"d":"¥7,826"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I282,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14755,"d":"¥14,755"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),SUM(E282:H282,J282:K282),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C282)),D282-F282-J282,\"\")","v":{"v":8937370,"d":"¥8,937,370"}},null,null,165]
[null,{"$f":"ROWS($B$28:B283)","v":256},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O282),R282>0),EDATE(C282,1),\"\"),\"\")","v":"2035-02-01"},{"v":8937370,"d":"¥8,937,370"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C283)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7788,"d":"¥7,788"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I283,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14793,"d":"¥14,793"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),SUM(E283:H283,J283:K283),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C283)),D283-F283-J283,\"\")","v":{"v":8922577,"d":"¥8,922,577"}},null,null,164]
[null,{"$f":"ROWS($B$28:B284)","v":257},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O283),R283>0),EDATE(C283,1),\"\"),\"\")","v":"2035-03-01"},{"v":8922577,"d":"¥8,922,577"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C284)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7750,"d":"¥7,750"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I284,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14831,"d":"¥14,831"}},null,null,{"$f":"IF(ISNUMBER(C284)=FALSE,\"\",IF(AND(D284>$E$12,OR(MONTH(C284)=$E$13,MONTH(C284)=$E$14,MONTH(C284)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),SUM(E284:H284,J284:K284),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C284)),D284-F284-J284,\"\")","v":{"v":8907746,"d":"¥8,907,746"}},null,null,163]
[null,{"$f":"ROWS($B$28:B285)","v":258},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O284),R284>0),EDATE(C284,1),\"\"),\"\")","v":"2035-04-01"},{"$f":"IF(C285=\"\",0,O284)","v":{"v":8907746,"d":"¥8,907,746"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C285)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22863,"d":"¥22,863"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I285,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":218478,"d":"¥218,478"}},null,null,{"v":200000,"d":"¥200,000"},null,{"$f":"IF(C285=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),SUM(E285:H285,J285:K285),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C285)),D285-F285-J285,\"\")","v":{"v":8689268,"d":"¥8,689,268"}},null,null,{"$f":"IF(AND($J285>0,$E$16=\"時間短縮\"),Remain_Month,$R284-1)","v":162}]
[null,{"$f":"ROWS($B$28:B286)","v":259},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O285),R285>0),EDATE(C285,1),\"\"),\"\")","v":"2035-05-01"},{"v":8689268,"d":"¥8,689,268"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C286)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7674,"d":"¥7,674"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I286,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14907,"d":"¥14,907"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),SUM(E286:H286,J286:K286),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C286)),D286-F286-J286,\"\")","v":{"v":8674361,"d":"¥8,674,361"}},null,null,161]
[null,{"$f":"ROWS($B$28:B287)","v":260},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O286),R286>0),EDATE(C286,1),\"\"),\"\")","v":"2035-06-01"},{"v":8674361,"d":"¥8,674,361"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C287)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7636,"d":"¥7,636"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I287,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14945,"d":"¥14,945"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),SUM(E287:H287,J287:K287),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C287)),D287-F287-J287,\"\")","v":{"v":8659416,"d":"¥8,659,416"}},null,null,160]
[null,{"$f":"ROWS($B$28:B288)","v":261},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O287),R287>0),EDATE(C287,1),\"\"),\"\")","v":"2035-07-01"},{"v":8659416,"d":"¥8,659,416"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C288)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22226,"d":"¥22,226"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I288,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":219116,"d":"¥219,116"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),SUM(E288:H288,J288:K288),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C288)),D288-F288-J288,\"\")","v":{"v":8440300,"d":"¥8,440,300"}},null,null,159]
[null,{"$f":"ROWS($B$28:B289)","v":262},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O288),R288>0),EDATE(C288,1),\"\"),\"\")","v":"2035-08-01"},{"v":8440300,"d":"¥8,440,300"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C289)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7559,"d":"¥7,559"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I289,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15022,"d":"¥15,022"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),SUM(E289:H289,J289:K289),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C289)),D289-F289-J289,\"\")","v":{"v":8425278,"d":"¥8,425,278"}},null,null,158]
[null,{"$f":"ROWS($B$28:B290)","v":263},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O289),R289>0),EDATE(C289,1),\"\"),\"\")","v":"2035-09-01"},{"v":8425278,"d":"¥8,425,278"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C290)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7520,"d":"¥7,520"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I290,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15061,"d":"¥15,061"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),SUM(E290:H290,J290:K290),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C290)),D290-F290-J290,\"\")","v":{"v":8410217,"d":"¥8,410,217"}},null,null,157]
[null,{"$f":"ROWS($B$28:B291)","v":264},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O290),R290>0),EDATE(C290,1),\"\"),\"\")","v":"2035-10-01"},{"v":8410217,"d":"¥8,410,217"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C291)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7482,"d":"¥7,482"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I291,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15099,"d":"¥15,099"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),SUM(E291:H291,J291:K291),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C291)),D291-F291-J291,\"\")","v":{"v":8395118,"d":"¥8,395,118"}},null,null,156]
[null,{"$f":"ROWS($B$28:B292)","v":265},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O291),R291>0),EDATE(C291,1),\"\"),\"\")","v":"2035-11-01"},{"v":8395118,"d":"¥8,395,118"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C292)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7443,"d":"¥7,443"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I292,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15138,"d":"¥15,138"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),SUM(E292:H292,J292:K292),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C292)),D292-F292-J292,\"\")","v":{"v":8379980,"d":"¥8,379,980"}},null,null,155]
[null,{"$f":"ROWS($B$28:B293)","v":266},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O292),R292>0),EDATE(C292,1),\"\"),\"\")","v":"2035-12-01"},{"v":8379980,"d":"¥8,379,980"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C293)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7404,"d":"¥7,404"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I293,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15177,"d":"¥15,177"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),SUM(E293:H293,J293:K293),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C293)),D293-F293-J293,\"\")","v":{"v":8364803,"d":"¥8,364,803"}},null,null,154]
[null,{"$f":"ROWS($B$28:B294)","v":267},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O293),R293>0),EDATE(C293,1),\"\"),\"\")","v":"2036-01-01"},{"v":8364803,"d":"¥8,364,803"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C294)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7365,"d":"¥7,365"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I294,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15216,"d":"¥15,216"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),SUM(E294:H294,J294:K294),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C294)),D294-F294-J294,\"\")","v":{"v":8349587,"d":"¥8,349,587"}},null,null,153]
[null,{"$f":"ROWS($B$28:B295)","v":268},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O294),R294>0),EDATE(C294,1),\"\"),\"\")","v":"2036-02-01"},{"v":8349587,"d":"¥8,349,587"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C295)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7326,"d":"¥7,326"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I295,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15255,"d":"¥15,255"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),SUM(E295:H295,J295:K295),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C295)),D295-F295-J295,\"\")","v":{"v":8334332,"d":"¥8,334,332"}},null,null,152]
[null,{"$f":"ROWS($B$28:B296)","v":269},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O295),R295>0),EDATE(C295,1),\"\"),\"\")","v":"2036-03-01"},{"v":8334332,"d":"¥8,334,332"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C296)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7287,"d":"¥7,287"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I296,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15294,"d":"¥15,294"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),SUM(E296:H296,J296:K296),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C296)),D296-F296-J296,\"\")","v":{"v":8319038,"d":"¥8,319,038"}},null,null,151]
[null,{"$f":"ROWS($B$28:B297)","v":270},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O296),R296>0),EDATE(C296,1),\"\"),\"\")","v":"2036-04-01"},{"v":8319038,"d":"¥8,319,038"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C297)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21353,"d":"¥21,353"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I297,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":219990,"d":"¥219,990"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),SUM(E297:H297,J297:K297),\"\")","v":{"v":278843,"d":"¥278,843"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C297)),D297-F297-J297,\"\")","v":{"v":8099048,"d":"¥8,099,048"}},null,null,150]
[null,{"$f":"ROWS($B$28:B298)","v":271},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O297),R297>0),EDATE(C297,1),\"\"),\"\")","v":"2036-05-01"},{"v":8099048,"d":"¥8,099,048"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C298)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7208,"d":"¥7,208"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I298,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15373,"d":"¥15,373"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),SUM(E298:H298,J298:K298),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C298)),D298-F298-J298,\"\")","v":{"v":8083675,"d":"¥8,083,675"}},null,null,149]
[null,{"$f":"ROWS($B$28:B299)","v":272},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O298),R298>0),EDATE(C298,1),\"\"),\"\")","v":"2036-06-01"},{"v":8083675,"d":"¥8,083,675"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C299)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7169,"d":"¥7,169"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I299,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15412,"d":"¥15,412"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),SUM(E299:H299,J299:K299),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C299)),D299-F299-J299,\"\")","v":{"v":8068263,"d":"¥8,068,263"}},null,null,148]
[null,{"$f":"ROWS($B$28:B300)","v":273},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O299),R299>0),EDATE(C299,1),\"\"),\"\")","v":"2036-07-01"},{"v":8068263,"d":"¥8,068,263"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C300)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20708,"d":"¥20,708"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I300,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":220633,"d":"¥220,633"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),SUM(E300:H300,J300:K300),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C300)),D300-F300-J300,\"\")","v":{"v":7847630,"d":"¥7,847,630"}},null,null,147]
[null,{"$f":"ROWS($B$28:B301)","v":274},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O300),R300>0),EDATE(C300,1),\"\"),\"\")","v":"2036-08-01"},{"v":7847630,"d":"¥7,847,630"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C301)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7090,"d":"¥7,090"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I301,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15492,"d":"¥15,492"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),SUM(E301:H301,J301:K301),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C301)),D301-F301-J301,\"\")","v":{"v":7832138,"d":"¥7,832,138"}},null,null,146]
[null,{"$f":"ROWS($B$28:B302)","v":275},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O301),R301>0),EDATE(C301,1),\"\"),\"\")","v":"2036-09-01"},{"v":7832138,"d":"¥7,832,138"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C302)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7050,"d":"¥7,050"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I302,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15531,"d":"¥15,531"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),SUM(E302:H302,J302:K302),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C302)),D302-F302-J302,\"\")","v":{"v":7816607,"d":"¥7,816,607"}},null,null,145]
[null,{"$f":"ROWS($B$28:B303)","v":276},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O302),R302>0),EDATE(C302,1),\"\"),\"\")","v":"2036-10-01"},{"v":7816607,"d":"¥7,816,607"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C303)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7010,"d":"¥7,010"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I303,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15571,"d":"¥15,571"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),SUM(E303:H303,J303:K303),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C303)),D303-F303-J303,\"\")","v":{"v":7801036,"d":"¥7,801,036"}},null,null,144]
[null,{"$f":"ROWS($B$28:B304)","v":277},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O303),R303>0),EDATE(C303,1),\"\"),\"\")","v":"2036-11-01"},{"v":7801036,"d":"¥7,801,036"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C304)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6970,"d":"¥6,970"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I304,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15611,"d":"¥15,611"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),SUM(E304:H304,J304:K304),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C304)),D304-F304-J304,\"\")","v":{"v":7785425,"d":"¥7,785,425"}},null,null,143]
[null,{"$f":"ROWS($B$28:B305)","v":278},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O304),R304>0),EDATE(C304,1),\"\"),\"\")","v":"2036-12-01"},{"v":7785425,"d":"¥7,785,425"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C305)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6930,"d":"¥6,930"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I305,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15651,"d":"¥15,651"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),SUM(E305:H305,J305:K305),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C305)),D305-F305-J305,\"\")","v":{"v":7769774,"d":"¥7,769,774"}},null,null,142]
[null,{"$f":"ROWS($B$28:B306)","v":279},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O305),R305>0),EDATE(C305,1),\"\"),\"\")","v":"2037-01-01"},{"v":7769774,"d":"¥7,769,774"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C306)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6890,"d":"¥6,890"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I306,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15691,"d":"¥15,691"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),SUM(E306:H306,J306:K306),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C306)),D306-F306-J306,\"\")","v":{"v":7754083,"d":"¥7,754,083"}},null,null,141]
[null,{"$f":"ROWS($B$28:B307)","v":280},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O306),R306>0),EDATE(C306,1),\"\"),\"\")","v":"2037-02-01"},{"v":7754083,"d":"¥7,754,083"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C307)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6849,"d":"¥6,849"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I307,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15732,"d":"¥15,732"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),SUM(E307:H307,J307:K307),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C307)),D307-F307-J307,\"\")","v":{"v":7738351,"d":"¥7,738,351"}},null,null,140]
[null,{"$f":"ROWS($B$28:B308)","v":281},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O307),R307>0),EDATE(C307,1),\"\"),\"\")","v":"2037-03-01"},{"v":7738351,"d":"¥7,738,351"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C308)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6809,"d":"¥6,809"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I308,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15772,"d":"¥15,772"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),SUM(E308:H308,J308:K308),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C308)),D308-F308-J308,\"\")","v":{"v":7722579,"d":"¥7,722,579"}},null,null,139]
[null,{"$f":"ROWS($B$28:B309)","v":282},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O308),R308>0),EDATE(C308,1),\"\"),\"\")","v":"2037-04-01"},{"v":7722579,"d":"¥7,722,579"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C309)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19822,"d":"¥19,822"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I309,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":221521,"d":"¥221,521"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),SUM(E309:H309,J309:K309),\"\")","v":{"v":278843,"d":"¥278,843"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C309)),D309-F309-J309,\"\")","v":{"v":7501058,"d":"¥7,501,058"}},null,null,138]
[null,{"$f":"ROWS($B$28:B310)","v":283},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O309),R309>0),EDATE(C309,1),\"\"),\"\")","v":"2037-05-01"},{"v":7501058,"d":"¥7,501,058"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C310)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6728,"d":"¥6,728"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I310,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15853,"d":"¥15,853"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),SUM(E310:H310,J310:K310),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C310)),D310-F310-J310,\"\")","v":{"v":7485205,"d":"¥7,485,205"}},null,null,137]
[null,{"$f":"ROWS($B$28:B311)","v":284},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O310),R310>0),EDATE(C310,1),\"\"),\"\")","v":"2037-06-01"},{"v":7485205,"d":"¥7,485,205"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C311)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6687,"d":"¥6,687"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I311,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15894,"d":"¥15,894"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),SUM(E311:H311,J311:K311),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C311)),D311-F311-J311,\"\")","v":{"v":7469311,"d":"¥7,469,311"}},null,null,136]
[null,{"$f":"ROWS($B$28:B312)","v":285},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O311),R311>0),EDATE(C311,1),\"\"),\"\")","v":"2037-07-01"},{"v":7469311,"d":"¥7,469,311"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C312)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19171,"d":"¥19,171"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I312,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":222170,"d":"¥222,170"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),SUM(E312:H312,J312:K312),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C312)),D312-F312-J312,\"\")","v":{"v":7247141,"d":"¥7,247,141"}},null,null,135]
[null,{"$f":"ROWS($B$28:B313)","v":286},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O312),R312>0),EDATE(C312,1),\"\"),\"\")","v":"2037-08-01"},{"v":7247141,"d":"¥7,247,141"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C313)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6606,"d":"¥6,606"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I313,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15975,"d":"¥15,975"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),SUM(E313:H313,J313:K313),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C313)),D313-F313-J313,\"\")","v":{"v":7231166,"d":"¥7,231,166"}},null,null,134]
[null,{"$f":"ROWS($B$28:B314)","v":287},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O313),R313>0),EDATE(C313,1),\"\"),\"\")","v":"2037-09-01"},{"v":7231166,"d":"¥7,231,166"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C314)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6565,"d":"¥6,565"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I314,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16016,"d":"¥16,016"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),SUM(E314:H314,J314:K314),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C314)),D314-F314-J314,\"\")","v":{"v":7215150,"d":"¥7,215,150"}},null,null,133]
[null,{"$f":"ROWS($B$28:B315)","v":288},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O314),R314>0),EDATE(C314,1),\"\"),\"\")","v":"2037-10-01"},{"v":7215150,"d":"¥7,215,150"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C315)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6523,"d":"¥6,523"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I315,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16058,"d":"¥16,058"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),SUM(E315:H315,J315:K315),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C315)),D315-F315-J315,\"\")","v":{"v":7199092,"d":"¥7,199,092"}},null,null,132]
[null,{"$f":"ROWS($B$28:B316)","v":289},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O315),R315>0),EDATE(C315,1),\"\"),\"\")","v":"2037-11-01"},{"v":7199092,"d":"¥7,199,092"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C316)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6482,"d":"¥6,482"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I316,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16099,"d":"¥16,099"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),SUM(E316:H316,J316:K316),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C316)),D316-F316-J316,\"\")","v":{"v":7182993,"d":"¥7,182,993"}},null,null,131]
[null,{"$f":"ROWS($B$28:B317)","v":290},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O316),R316>0),EDATE(C316,1),\"\"),\"\")","v":"2037-12-01"},{"v":7182993,"d":"¥7,182,993"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C317)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6441,"d":"¥6,441"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I317,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16140,"d":"¥16,140"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),SUM(E317:H317,J317:K317),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C317)),D317-F317-J317,\"\")","v":{"v":7166853,"d":"¥7,166,853"}},null,null,130]
[null,{"$f":"ROWS($B$28:B318)","v":291},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O317),R317>0),EDATE(C317,1),\"\"),\"\")","v":"2038-01-01"},{"v":7166853,"d":"¥7,166,853"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C318)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6400,"d":"¥6,400"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I318,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16182,"d":"¥16,182"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),SUM(E318:H318,J318:K318),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C318)),D318-F318-J318,\"\")","v":{"v":7150671,"d":"¥7,150,671"}},null,null,129]
[null,{"$f":"ROWS($B$28:B319)","v":292},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O318),R318>0),EDATE(C318,1),\"\"),\"\")","v":"2038-02-01"},{"v":7150671,"d":"¥7,150,671"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C319)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6358,"d":"¥6,358"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I319,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16223,"d":"¥16,223"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),SUM(E319:H319,J319:K319),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C319)),D319-F319-J319,\"\")","v":{"v":7134448,"d":"¥7,134,448"}},null,null,128]
[null,{"$f":"ROWS($B$28:B320)","v":293},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O319),R319>0),EDATE(C319,1),\"\"),\"\")","v":"2038-03-01"},{"v":7134448,"d":"¥7,134,448"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C320)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6316,"d":"¥6,316"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I320,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16265,"d":"¥16,265"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),SUM(E320:H320,J320:K320),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C320)),D320-F320-J320,\"\")","v":{"v":7118183,"d":"¥7,118,183"}},null,null,127]
[null,{"$f":"ROWS($B$28:B321)","v":294},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O320),R320>0),EDATE(C320,1),\"\"),\"\")","v":"2038-04-01"},{"v":7118183,"d":"¥7,118,183"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C321)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18270,"d":"¥18,270"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I321,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":223071,"d":"¥223,071"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),SUM(E321:H321,J321:K321),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C321)),D321-F321-J321,\"\")","v":{"v":6895112,"d":"¥6,895,112"}},null,null,126]
[null,{"$f":"ROWS($B$28:B322)","v":295},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O321),R321>0),EDATE(C321,1),\"\"),\"\")","v":"2038-05-01"},{"v":6895112,"d":"¥6,895,112"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C322)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6233,"d":"¥6,233"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I322,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16348,"d":"¥16,348"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),SUM(E322:H322,J322:K322),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C322)),D322-F322-J322,\"\")","v":{"v":6878764,"d":"¥6,878,764"}},null,null,125]
[null,{"$f":"ROWS($B$28:B323)","v":296},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O322),R322>0),EDATE(C322,1),\"\"),\"\")","v":"2038-06-01"},{"v":6878764,"d":"¥6,878,764"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C323)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6191,"d":"¥6,191"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I323,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16390,"d":"¥16,390"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),SUM(E323:H323,J323:K323),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C323)),D323-F323-J323,\"\")","v":{"v":6862374,"d":"¥6,862,374"}},null,null,124]
[null,{"$f":"ROWS($B$28:B324)","v":297},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O323),R323>0),EDATE(C323,1),\"\"),\"\")","v":"2038-07-01"},{"v":6862374,"d":"¥6,862,374"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C324)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17614,"d":"¥17,614"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I324,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":223728,"d":"¥223,728"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),SUM(E324:H324,J324:K324),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C324)),D324-F324-J324,\"\")","v":{"v":6638646,"d":"¥6,638,646"}},null,null,123]
[null,{"$f":"ROWS($B$28:B325)","v":298},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O324),R324>0),EDATE(C324,1),\"\"),\"\")","v":"2038-08-01"},{"v":6638646,"d":"¥6,638,646"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C325)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6107,"d":"¥6,107"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I325,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16475,"d":"¥16,475"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),SUM(E325:H325,J325:K325),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C325)),D325-F325-J325,\"\")","v":{"v":6622171,"d":"¥6,622,171"}},null,null,122]
[null,{"$f":"ROWS($B$28:B326)","v":299},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O325),R325>0),EDATE(C325,1),\"\"),\"\")","v":"2038-09-01"},{"v":6622171,"d":"¥6,622,171"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C326)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6064,"d":"¥6,064"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I326,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16517,"d":"¥16,517"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),SUM(E326:H326,J326:K326),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C326)),D326-F326-J326,\"\")","v":{"v":6605654,"d":"¥6,605,654"}},null,null,121]
[null,{"$f":"ROWS($B$28:B327)","v":300},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O326),R326>0),EDATE(C326,1),\"\"),\"\")","v":"2038-10-01"},{"v":6605654,"d":"¥6,605,654"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C327)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6022,"d":"¥6,022"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I327,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16559,"d":"¥16,559"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),SUM(E327:H327,J327:K327),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C327)),D327-F327-J327,\"\")","v":{"v":6589095,"d":"¥6,589,095"}},null,null,120]
[null,{"$f":"ROWS($B$28:B328)","v":301},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O327),R327>0),EDATE(C327,1),\"\"),\"\")","v":"2038-11-01"},{"v":6589095,"d":"¥6,589,095"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C328)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5979,"d":"¥5,979"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I328,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16602,"d":"¥16,602"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),SUM(E328:H328,J328:K328),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C328)),D328-F328-J328,\"\")","v":{"v":6572493,"d":"¥6,572,493"}},null,null,119]
[null,{"$f":"ROWS($B$28:B329)","v":302},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O328),R328>0),EDATE(C328,1),\"\"),\"\")","v":"2038-12-01"},{"v":6572493,"d":"¥6,572,493"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C329)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5937,"d":"¥5,937"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I329,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16644,"d":"¥16,644"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),SUM(E329:H329,J329:K329),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C329)),D329-F329-J329,\"\")","v":{"v":6555849,"d":"¥6,555,849"}},null,null,118]
[null,{"$f":"ROWS($B$28:B330)","v":303},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O329),R329>0),EDATE(C329,1),\"\"),\"\")","v":"2039-01-01"},{"v":6555849,"d":"¥6,555,849"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C330)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5894,"d":"¥5,894"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I330,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16687,"d":"¥16,687"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),SUM(E330:H330,J330:K330),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C330)),D330-F330-J330,\"\")","v":{"v":6539162,"d":"¥6,539,162"}},null,null,117]
[null,{"$f":"ROWS($B$28:B331)","v":304},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O330),R330>0),EDATE(C330,1),\"\"),\"\")","v":"2039-02-01"},{"v":6539162,"d":"¥6,539,162"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C331)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5851,"d":"¥5,851"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I331,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16730,"d":"¥16,730"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),SUM(E331:H331,J331:K331),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C331)),D331-F331-J331,\"\")","v":{"v":6522432,"d":"¥6,522,432"}},null,null,116]
[null,{"$f":"ROWS($B$28:B332)","v":305},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O331),R331>0),EDATE(C331,1),\"\"),\"\")","v":"2039-03-01"},{"v":6522432,"d":"¥6,522,432"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C332)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5808,"d":"¥5,808"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I332,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16773,"d":"¥16,773"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),SUM(E332:H332,J332:K332),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C332)),D332-F332-J332,\"\")","v":{"v":6505659,"d":"¥6,505,659"}},null,null,115]
[null,{"$f":"ROWS($B$28:B333)","v":306},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O332),R332>0),EDATE(C332,1),\"\"),\"\")","v":"2039-04-01"},{"v":6505659,"d":"¥6,505,659"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C333)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16698,"d":"¥16,698"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I333,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":224644,"d":"¥224,644"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),SUM(E333:H333,J333:K333),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C333)),D333-F333-J333,\"\")","v":{"v":6281015,"d":"¥6,281,015"}},null,null,114]
[null,{"$f":"ROWS($B$28:B334)","v":307},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O333),R333>0),EDATE(C333,1),\"\"),\"\")","v":"2039-05-01"},{"v":6281015,"d":"¥6,281,015"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C334)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5722,"d":"¥5,722"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I334,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16859,"d":"¥16,859"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),SUM(E334:H334,J334:K334),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C334)),D334-F334-J334,\"\")","v":{"v":6264156,"d":"¥6,264,156"}},null,null,113]
[null,{"$f":"ROWS($B$28:B335)","v":308},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O334),R334>0),EDATE(C334,1),\"\"),\"\")","v":"2039-06-01"},{"v":6264156,"d":"¥6,264,156"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C335)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5679,"d":"¥5,679"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I335,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16902,"d":"¥16,902"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),SUM(E335:H335,J335:K335),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C335)),D335-F335-J335,\"\")","v":{"v":6247254,"d":"¥6,247,254"}},null,null,112]
[null,{"$f":"ROWS($B$28:B336)","v":309},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O335),R335>0),EDATE(C335,1),\"\"),\"\")","v":"2039-07-01"},{"v":6247254,"d":"¥6,247,254"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C336)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16034,"d":"¥16,034"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I336,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":225307,"d":"¥225,307"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),SUM(E336:H336,J336:K336),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C336)),D336-F336-J336,\"\")","v":{"v":6021947,"d":"¥6,021,947"}},null,null,111]
[null,{"$f":"ROWS($B$28:B337)","v":310},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O336),R336>0),EDATE(C336,1),\"\"),\"\")","v":"2039-08-01"},{"v":6021947,"d":"¥6,021,947"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C337)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5592,"d":"¥5,592"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I337,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":16989,"d":"¥16,989"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),SUM(E337:H337,J337:K337),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C337)),D337-F337-J337,\"\")","v":{"v":6004958,"d":"¥6,004,958"}},null,null,110]
[null,{"$f":"ROWS($B$28:B338)","v":311},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O337),R337>0),EDATE(C337,1),\"\"),\"\")","v":"2039-09-01"},{"v":6004958,"d":"¥6,004,958"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C338)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5548,"d":"¥5,548"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I338,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17033,"d":"¥17,033"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),SUM(E338:H338,J338:K338),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C338)),D338-F338-J338,\"\")","v":{"v":5987925,"d":"¥5,987,925"}},null,null,109]
[null,{"$f":"ROWS($B$28:B339)","v":312},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O338),R338>0),EDATE(C338,1),\"\"),\"\")","v":"2039-10-01"},{"v":5987925,"d":"¥5,987,925"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C339)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5505,"d":"¥5,505"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I339,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17077,"d":"¥17,077"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),SUM(E339:H339,J339:K339),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C339)),D339-F339-J339,\"\")","v":{"v":5970848,"d":"¥5,970,848"}},null,null,108]
[null,{"$f":"ROWS($B$28:B340)","v":313},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O339),R339>0),EDATE(C339,1),\"\"),\"\")","v":"2039-11-01"},{"v":5970848,"d":"¥5,970,848"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C340)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5461,"d":"¥5,461"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I340,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17120,"d":"¥17,120"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),SUM(E340:H340,J340:K340),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C340)),D340-F340-J340,\"\")","v":{"v":5953728,"d":"¥5,953,728"}},null,null,107]
[null,{"$f":"ROWS($B$28:B341)","v":314},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O340),R340>0),EDATE(C340,1),\"\"),\"\")","v":"2039-12-01"},{"v":5953728,"d":"¥5,953,728"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C341)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5417,"d":"¥5,417"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I341,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17164,"d":"¥17,164"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),SUM(E341:H341,J341:K341),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C341)),D341-F341-J341,\"\")","v":{"v":5936564,"d":"¥5,936,564"}},null,null,106]
[null,{"$f":"ROWS($B$28:B342)","v":315},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O341),R341>0),EDATE(C341,1),\"\"),\"\")","v":"2040-01-01"},{"v":5936564,"d":"¥5,936,564"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C342)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5373,"d":"¥5,373"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I342,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17208,"d":"¥17,208"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),SUM(E342:H342,J342:K342),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C342)),D342-F342-J342,\"\")","v":{"v":5919356,"d":"¥5,919,356"}},null,null,105]
[null,{"$f":"ROWS($B$28:B343)","v":316},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O342),R342>0),EDATE(C342,1),\"\"),\"\")","v":"2040-02-01"},{"v":5919356,"d":"¥5,919,356"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C343)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5329,"d":"¥5,329"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I343,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17253,"d":"¥17,253"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),SUM(E343:H343,J343:K343),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C343)),D343-F343-J343,\"\")","v":{"v":5902103,"d":"¥5,902,103"}},null,null,104]
[null,{"$f":"ROWS($B$28:B344)","v":317},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O343),R343>0),EDATE(C343,1),\"\"),\"\")","v":"2040-03-01"},{"v":5902103,"d":"¥5,902,103"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C344)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5284,"d":"¥5,284"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I344,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17297,"d":"¥17,297"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),SUM(E344:H344,J344:K344),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C344)),D344-F344-J344,\"\")","v":{"v":5884806,"d":"¥5,884,806"}},null,null,103]
[null,{"$f":"ROWS($B$28:B345)","v":318},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O344),R344>0),EDATE(C344,1),\"\"),\"\")","v":"2040-04-01"},{"v":5884806,"d":"¥5,884,806"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C345)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":15104,"d":"¥15,104"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I345,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":226237,"d":"¥226,237"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),SUM(E345:H345,J345:K345),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C345)),D345-F345-J345,\"\")","v":{"v":5658569,"d":"¥5,658,569"}},null,null,102]
[null,{"$f":"ROWS($B$28:B346)","v":319},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O345),R345>0),EDATE(C345,1),\"\"),\"\")","v":"2040-05-01"},{"v":5658569,"d":"¥5,658,569"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C346)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5195,"d":"¥5,195"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I346,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17386,"d":"¥17,386"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),SUM(E346:H346,J346:K346),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C346)),D346-F346-J346,\"\")","v":{"v":5641183,"d":"¥5,641,183"}},null,null,101]
[null,{"$f":"ROWS($B$28:B347)","v":320},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O346),R346>0),EDATE(C346,1),\"\"),\"\")","v":"2040-06-01"},{"v":5641183,"d":"¥5,641,183"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C347)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5151,"d":"¥5,151"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I347,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17430,"d":"¥17,430"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),SUM(E347:H347,J347:K347),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C347)),D347-F347-J347,\"\")","v":{"v":5623753,"d":"¥5,623,753"}},null,null,100]
[null,{"$f":"ROWS($B$28:B348)","v":321},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O347),R347>0),EDATE(C347,1),\"\"),\"\")","v":"2040-07-01"},{"v":5623753,"d":"¥5,623,753"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C348)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":14434,"d":"¥14,434"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I348,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":226907,"d":"¥226,907"}},null,null,{"$f":"IF(ISNUMBER(C348)=FALSE,\"\",IF(AND(D348>$E$12,OR(MONTH(C348)=$E$13,MONTH(C348)=$E$14,MONTH(C348)=$E$15)),$E$12,0))","v":{"v":200000,"d":"¥200,000"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),SUM(E348:H348,J348:K348),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C348)),D348-F348-J348,\"\")","v":{"v":5396846,"d":"¥5,396,846"}},null,null,99]
[null,{"$f":"ROWS($B$28:B349)","v":322},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O348),R348>0),EDATE(C348,1),\"\"),\"\")","v":"2040-08-01"},{"$f":"IF(C349=\"\",0,O348)","v":{"v":5396846,"d":"¥5,396,846"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C349)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5061,"d":"¥5,061"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I349,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17520,"d":"¥17,520"}},null,null,{"v":0,"d":"¥0"},null,{"$f":"IF(C349=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),SUM(E349:H349,J349:K349),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C349)),D349-F349-J349,\"\")","v":{"v":5379326,"d":"¥5,379,326"}},null,null,{"$f":"IF(AND($J349>0,$E$16=\"時間短縮\"),Remain_Month,$R348-1)","v":98}]
[null,{"$f":"ROWS($B$28:B350)","v":323},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O349),R349>0),EDATE(C349,1),\"\"),\"\")","v":"2040-09-01"},{"v":5379326,"d":"¥5,379,326"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C350)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5016,"d":"¥5,016"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I350,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17565,"d":"¥17,565"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),SUM(E350:H350,J350:K350),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C350)),D350-F350-J350,\"\")","v":{"v":5361761,"d":"¥5,361,761"}},null,null,97]
[null,{"$f":"ROWS($B$28:B351)","v":324},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O350),R350>0),EDATE(C350,1),\"\"),\"\")","v":"2040-10-01"},{"v":5361761,"d":"¥5,361,761"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C351)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4971,"d":"¥4,971"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I351,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17610,"d":"¥17,610"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),SUM(E351:H351,J351:K351),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C351)),D351-F351-J351,\"\")","v":{"v":5344151,"d":"¥5,344,151"}},null,null,96]
[null,{"$f":"ROWS($B$28:B352)","v":325},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O351),R351>0),EDATE(C351,1),\"\"),\"\")","v":"2040-11-01"},{"v":5344151,"d":"¥5,344,151"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C352)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4926,"d":"¥4,926"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I352,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17655,"d":"¥17,655"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),SUM(E352:H352,J352:K352),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C352)),D352-F352-J352,\"\")","v":{"v":5326496,"d":"¥5,326,496"}},null,null,95]
[null,{"$f":"ROWS($B$28:B353)","v":326},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O352),R352>0),EDATE(C352,1),\"\"),\"\")","v":"2040-12-01"},{"v":5326496,"d":"¥5,326,496"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C353)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4881,"d":"¥4,881"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I353,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17700,"d":"¥17,700"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),SUM(E353:H353,J353:K353),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C353)),D353-F353-J353,\"\")","v":{"v":5308796,"d":"¥5,308,796"}},null,null,94]
[null,{"$f":"ROWS($B$28:B354)","v":327},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O353),R353>0),EDATE(C353,1),\"\"),\"\")","v":"2041-01-01"},{"v":5308796,"d":"¥5,308,796"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C354)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4835,"d":"¥4,835"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I354,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17746,"d":"¥17,746"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),SUM(E354:H354,J354:K354),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C354)),D354-F354-J354,\"\")","v":{"v":5291050,"d":"¥5,291,050"}},null,null,93]
[null,{"$f":"ROWS($B$28:B355)","v":328},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O354),R354>0),EDATE(C354,1),\"\"),\"\")","v":"2041-02-01"},{"v":5291050,"d":"¥5,291,050"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C355)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4790,"d":"¥4,790"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I355,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17791,"d":"¥17,791"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),SUM(E355:H355,J355:K355),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C355)),D355-F355-J355,\"\")","v":{"v":5273259,"d":"¥5,273,259"}},null,null,92]
[null,{"$f":"ROWS($B$28:B356)","v":329},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O355),R355>0),EDATE(C355,1),\"\"),\"\")","v":"2041-03-01"},{"v":5273259,"d":"¥5,273,259"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C356)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4744,"d":"¥4,744"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I356,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17837,"d":"¥17,837"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),SUM(E356:H356,J356:K356),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C356)),D356-F356-J356,\"\")","v":{"v":5255422,"d":"¥5,255,422"}},null,null,91]
[null,{"$f":"ROWS($B$28:B357)","v":330},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O356),R356>0),EDATE(C356,1),\"\"),\"\")","v":"2041-04-01"},{"v":5255422,"d":"¥5,255,422"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C357)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":13489,"d":"¥13,489"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I357,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":227853,"d":"¥227,853"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),SUM(E357:H357,J357:K357),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C357)),D357-F357-J357,\"\")","v":{"v":5027569,"d":"¥5,027,569"}},null,null,90]
[null,{"$f":"ROWS($B$28:B358)","v":331},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O357),R357>0),EDATE(C357,1),\"\"),\"\")","v":"2041-05-01"},{"v":5027569,"d":"¥5,027,569"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C358)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4652,"d":"¥4,652"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I358,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17929,"d":"¥17,929"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),SUM(E358:H358,J358:K358),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C358)),D358-F358-J358,\"\")","v":{"v":5009640,"d":"¥5,009,640"}},null,null,89]
[null,{"$f":"ROWS($B$28:B359)","v":332},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O358),R358>0),EDATE(C358,1),\"\"),\"\")","v":"2041-06-01"},{"v":5009640,"d":"¥5,009,640"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C359)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4606,"d":"¥4,606"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I359,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":17975,"d":"¥17,975"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),SUM(E359:H359,J359:K359),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C359)),D359-F359-J359,\"\")","v":{"v":4991665,"d":"¥4,991,665"}},null,null,88]
[null,{"$f":"ROWS($B$28:B360)","v":333},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O359),R359>0),EDATE(C359,1),\"\"),\"\")","v":"2041-07-01"},{"v":4991665,"d":"¥4,991,665"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C360)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":12812,"d":"¥12,812"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I360,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":228529,"d":"¥228,529"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),SUM(E360:H360,J360:K360),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C360)),D360-F360-J360,\"\")","v":{"v":4763136,"d":"¥4,763,136"}},null,null,87]
[null,{"$f":"ROWS($B$28:B361)","v":334},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O360),R360>0),EDATE(C360,1),\"\"),\"\")","v":"2041-08-01"},{"v":4763136,"d":"¥4,763,136"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C361)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4514,"d":"¥4,514"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I361,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18067,"d":"¥18,067"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),SUM(E361:H361,J361:K361),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C361)),D361-F361-J361,\"\")","v":{"v":4745069,"d":"¥4,745,069"}},null,null,86]
[null,{"$f":"ROWS($B$28:B362)","v":335},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O361),R361>0),EDATE(C361,1),\"\"),\"\")","v":"2041-09-01"},{"v":4745069,"d":"¥4,745,069"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C362)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4467,"d":"¥4,467"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I362,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18114,"d":"¥18,114"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),SUM(E362:H362,J362:K362),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C362)),D362-F362-J362,\"\")","v":{"v":4726955,"d":"¥4,726,955"}},null,null,85]
[null,{"$f":"ROWS($B$28:B363)","v":336},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O362),R362>0),EDATE(C362,1),\"\"),\"\")","v":"2041-10-01"},{"v":4726955,"d":"¥4,726,955"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C363)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4421,"d":"¥4,421"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I363,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18160,"d":"¥18,160"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),SUM(E363:H363,J363:K363),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C363)),D363-F363-J363,\"\")","v":{"v":4708795,"d":"¥4,708,795"}},null,null,84]
[null,{"$f":"ROWS($B$28:B364)","v":337},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O363),R363>0),EDATE(C363,1),\"\"),\"\")","v":"2041-11-01"},{"v":4708795,"d":"¥4,708,795"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C364)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4374,"d":"¥4,374"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I364,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18207,"d":"¥18,207"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),SUM(E364:H364,J364:K364),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C364)),D364-F364-J364,\"\")","v":{"v":4690588,"d":"¥4,690,588"}},null,null,83]
[null,{"$f":"ROWS($B$28:B365)","v":338},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O364),R364>0),EDATE(C364,1),\"\"),\"\")","v":"2041-12-01"},{"v":4690588,"d":"¥4,690,588"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C365)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4328,"d":"¥4,328"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I365,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18253,"d":"¥18,253"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),SUM(E365:H365,J365:K365),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C365)),D365-F365-J365,\"\")","v":{"v":4672335,"d":"¥4,672,335"}},null,null,82]
[null,{"$f":"ROWS($B$28:B366)","v":339},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O365),R365>0),EDATE(C365,1),\"\"),\"\")","v":"2042-01-01"},{"v":4672335,"d":"¥4,672,335"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C366)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4281,"d":"¥4,281"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I366,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18300,"d":"¥18,300"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),SUM(E366:H366,J366:K366),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C366)),D366-F366-J366,\"\")","v":{"v":4654035,"d":"¥4,654,035"}},null,null,81]
[null,{"$f":"ROWS($B$28:B367)","v":340},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O366),R366>0),EDATE(C366,1),\"\"),\"\")","v":"2042-02-01"},{"v":4654035,"d":"¥4,654,035"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C367)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4234,"d":"¥4,234"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I367,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18347,"d":"¥18,347"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),SUM(E367:H367,J367:K367),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C367)),D367-F367-J367,\"\")","v":{"v":4635688,"d":"¥4,635,688"}},null,null,80]
[null,{"$f":"ROWS($B$28:B368)","v":341},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O367),R367>0),EDATE(C367,1),\"\"),\"\")","v":"2042-03-01"},{"v":4635688,"d":"¥4,635,688"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C368)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4187,"d":"¥4,187"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I368,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18394,"d":"¥18,394"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),SUM(E368:H368,J368:K368),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C368)),D368-F368-J368,\"\")","v":{"v":4617294,"d":"¥4,617,294"}},null,null,79]
[null,{"$f":"ROWS($B$28:B369)","v":342},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O368),R368>0),EDATE(C368,1),\"\"),\"\")","v":"2042-04-01"},{"v":4617294,"d":"¥4,617,294"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C369)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11852,"d":"¥11,852"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I369,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":229491,"d":"¥229,491"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),SUM(E369:H369,J369:K369),\"\")","v":{"v":278843,"d":"¥278,843"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C369)),D369-F369-J369,\"\")","v":{"v":4387803,"d":"¥4,387,803"}},null,null,78]
[null,{"$f":"ROWS($B$28:B370)","v":343},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O369),R369>0),EDATE(C369,1),\"\"),\"\")","v":"2042-05-01"},{"v":4387803,"d":"¥4,387,803"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C370)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4092,"d":"¥4,092"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I370,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18489,"d":"¥18,489"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),SUM(E370:H370,J370:K370),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C370)),D370-F370-J370,\"\")","v":{"v":4369314,"d":"¥4,369,314"}},null,null,77]
[null,{"$f":"ROWS($B$28:B371)","v":344},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O370),R370>0),EDATE(C370,1),\"\"),\"\")","v":"2042-06-01"},{"v":4369314,"d":"¥4,369,314"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C371)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4045,"d":"¥4,045"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I371,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18536,"d":"¥18,536"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),SUM(E371:H371,J371:K371),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C371)),D371-F371-J371,\"\")","v":{"v":4350778,"d":"¥4,350,778"}},null,null,76]
[null,{"$f":"ROWS($B$28:B372)","v":345},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O371),R371>0),EDATE(C371,1),\"\"),\"\")","v":"2042-07-01"},{"v":4350778,"d":"¥4,350,778"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C372)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":11167,"d":"¥11,167"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I372,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":230174,"d":"¥230,174"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),SUM(E372:H372,J372:K372),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C372)),D372-F372-J372,\"\")","v":{"v":4120604,"d":"¥4,120,604"}},null,null,75]
[null,{"$f":"ROWS($B$28:B373)","v":346},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O372),R372>0),EDATE(C372,1),\"\"),\"\")","v":"2042-08-01"},{"v":4120604,"d":"¥4,120,604"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C373)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3949,"d":"¥3,949"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I373,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18632,"d":"¥18,632"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),SUM(E373:H373,J373:K373),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C373)),D373-F373-J373,\"\")","v":{"v":4101972,"d":"¥4,101,972"}},null,null,74]
[null,{"$f":"ROWS($B$28:B374)","v":347},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O373),R373>0),EDATE(C373,1),\"\"),\"\")","v":"2042-09-01"},{"v":4101972,"d":"¥4,101,972"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C374)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3902,"d":"¥3,902"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I374,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18679,"d":"¥18,679"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),SUM(E374:H374,J374:K374),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C374)),D374-F374-J374,\"\")","v":{"v":4083293,"d":"¥4,083,293"}},null,null,73]
[null,{"$f":"ROWS($B$28:B375)","v":348},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O374),R374>0),EDATE(C374,1),\"\"),\"\")","v":"2042-10-01"},{"v":4083293,"d":"¥4,083,293"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C375)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3854,"d":"¥3,854"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I375,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18727,"d":"¥18,727"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),SUM(E375:H375,J375:K375),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C375)),D375-F375-J375,\"\")","v":{"v":4064566,"d":"¥4,064,566"}},null,null,72]
[null,{"$f":"ROWS($B$28:B376)","v":349},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O375),R375>0),EDATE(C375,1),\"\"),\"\")","v":"2042-11-01"},{"v":4064566,"d":"¥4,064,566"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C376)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3806,"d":"¥3,806"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I376,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18775,"d":"¥18,775"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),SUM(E376:H376,J376:K376),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C376)),D376-F376-J376,\"\")","v":{"v":4045791,"d":"¥4,045,791"}},null,null,71]
[null,{"$f":"ROWS($B$28:B377)","v":350},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O376),R376>0),EDATE(C376,1),\"\"),\"\")","v":"2042-12-01"},{"v":4045791,"d":"¥4,045,791"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C377)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3757,"d":"¥3,757"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I377,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18824,"d":"¥18,824"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),SUM(E377:H377,J377:K377),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C377)),D377-F377-J377,\"\")","v":{"v":4026967,"d":"¥4,026,967"}},null,null,70]
[null,{"$f":"ROWS($B$28:B378)","v":351},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O377),R377>0),EDATE(C377,1),\"\"),\"\")","v":"2043-01-01"},{"v":4026967,"d":"¥4,026,967"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C378)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3709,"d":"¥3,709"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I378,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18872,"d":"¥18,872"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),SUM(E378:H378,J378:K378),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C378)),D378-F378-J378,\"\")","v":{"v":4008095,"d":"¥4,008,095"}},null,null,69]
[null,{"$f":"ROWS($B$28:B379)","v":352},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O378),R378>0),EDATE(C378,1),\"\"),\"\")","v":"2043-02-01"},{"v":4008095,"d":"¥4,008,095"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C379)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3661,"d":"¥3,661"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I379,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18920,"d":"¥18,920"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),SUM(E379:H379,J379:K379),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C379)),D379-F379-J379,\"\")","v":{"v":3989175,"d":"¥3,989,175"}},null,null,68]
[null,{"$f":"ROWS($B$28:B380)","v":353},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O379),R379>0),EDATE(C379,1),\"\"),\"\")","v":"2043-03-01"},{"v":3989175,"d":"¥3,989,175"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C380)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3612,"d":"¥3,612"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I380,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":18969,"d":"¥18,969"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),SUM(E380:H380,J380:K380),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C380)),D380-F380-J380,\"\")","v":{"v":3970206,"d":"¥3,970,206"}},null,null,67]
[null,{"$f":"ROWS($B$28:B381)","v":354},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O380),R380>0),EDATE(C380,1),\"\"),\"\")","v":"2043-04-01"},{"v":3970206,"d":"¥3,970,206"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C381)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":10190,"d":"¥10,190"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I381,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":231152,"d":"¥231,152"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),SUM(E381:H381,J381:K381),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C381)),D381-F381-J381,\"\")","v":{"v":3739054,"d":"¥3,739,054"}},null,null,66]
[null,{"$f":"ROWS($B$28:B382)","v":355},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O381),R381>0),EDATE(C381,1),\"\"),\"\")","v":"2043-05-01"},{"v":3739054,"d":"¥3,739,054"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C382)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3515,"d":"¥3,515"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I382,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19066,"d":"¥19,066"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),SUM(E382:H382,J382:K382),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C382)),D382-F382-J382,\"\")","v":{"v":3719988,"d":"¥3,719,988"}},null,null,65]
[null,{"$f":"ROWS($B$28:B383)","v":356},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O382),R382>0),EDATE(C382,1),\"\"),\"\")","v":"2043-06-01"},{"v":3719988,"d":"¥3,719,988"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C383)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3466,"d":"¥3,466"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I383,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19115,"d":"¥19,115"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),SUM(E383:H383,J383:K383),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C383)),D383-F383-J383,\"\")","v":{"v":3700873,"d":"¥3,700,873"}},null,null,64]
[null,{"$f":"ROWS($B$28:B384)","v":357},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O383),R383>0),EDATE(C383,1),\"\"),\"\")","v":"2043-07-01"},{"v":3700873,"d":"¥3,700,873"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C384)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":9499,"d":"¥9,499"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I384,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":231842,"d":"¥231,842"}},null,null,{"$f":"IF(ISNUMBER(C384)=FALSE,\"\",IF(AND(D384>$E$12,OR(MONTH(C384)=$E$13,MONTH(C384)=$E$14,MONTH(C384)=$E$15)),$E$12,0))","v":{"v":200000,"d":"¥200,000"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),SUM(E384:H384,J384:K384),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C384)),D384-F384-J384,\"\")","v":{"v":3469031,"d":"¥3,469,031"}},null,null,63]
[null,{"$f":"ROWS($B$28:B385)","v":358},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O384),R384>0),EDATE(C384,1),\"\"),\"\")","v":"2043-08-01"},{"v":3469031,"d":"¥3,469,031"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C385)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3367,"d":"¥3,367"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I385,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19214,"d":"¥19,214"}},null,null,{"$f":"IF(ISNUMBER(C385)=FALSE,\"\",IF(AND(D385>$E$12,OR(MONTH(C385)=$E$13,MONTH(C385)=$E$14,MONTH(C385)=$E$15)),$E$12,0))","v":{"v":0,"d":"¥0"}},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),SUM(E385:H385,J385:K385),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C385)),D385-F385-J385,\"\")","v":{"v":3449817,"d":"¥3,449,817"}},null,null,62]
[null,{"$f":"ROWS($B$28:B386)","v":359},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O385),R385>0),EDATE(C385,1),\"\"),\"\")","v":"2043-09-01"},{"v":3449817,"d":"¥3,449,817"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C386)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3318,"d":"¥3,318"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I386,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19263,"d":"¥19,263"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),SUM(E386:H386,J386:K386),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C386)),D386-F386-J386,\"\")","v":{"v":3430554,"d":"¥3,430,554"}},null,null,61]
[null,{"$f":"ROWS($B$28:B387)","v":360},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O386),R386>0),EDATE(C386,1),\"\"),\"\")","v":"2043-10-01"},{"v":3430554,"d":"¥3,430,554"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C387)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3269,"d":"¥3,269"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I387,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19312,"d":"¥19,312"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),SUM(E387:H387,J387:K387),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C387)),D387-F387-J387,\"\")","v":{"v":3411242,"d":"¥3,411,242"}},null,null,60]
[null,{"$f":"ROWS($B$28:B388)","v":361},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O387),R387>0),EDATE(C387,1),\"\"),\"\")","v":"2043-11-01"},{"v":3411242,"d":"¥3,411,242"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C388)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3219,"d":"¥3,219"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I388,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19362,"d":"¥19,362"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),SUM(E388:H388,J388:K388),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C388)),D388-F388-J388,\"\")","v":{"v":3391880,"d":"¥3,391,880"}},null,null,59]
[null,{"$f":"ROWS($B$28:B389)","v":362},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O388),R388>0),EDATE(C388,1),\"\"),\"\")","v":"2043-12-01"},{"v":3391880,"d":"¥3,391,880"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C389)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3169,"d":"¥3,169"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I389,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19412,"d":"¥19,412"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),SUM(E389:H389,J389:K389),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C389)),D389-F389-J389,\"\")","v":{"v":3372468,"d":"¥3,372,468"}},null,null,58]
[null,{"$f":"ROWS($B$28:B390)","v":363},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O389),R389>0),EDATE(C389,1),\"\"),\"\")","v":"2044-01-01"},{"v":3372468,"d":"¥3,372,468"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C390)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3120,"d":"¥3,120"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I390,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19461,"d":"¥19,461"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),SUM(E390:H390,J390:K390),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C390)),D390-F390-J390,\"\")","v":{"v":3353007,"d":"¥3,353,007"}},null,null,57]
[null,{"$f":"ROWS($B$28:B391)","v":364},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O390),R390>0),EDATE(C390,1),\"\"),\"\")","v":"2044-02-01"},{"v":3353007,"d":"¥3,353,007"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C391)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3070,"d":"¥3,070"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I391,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19511,"d":"¥19,511"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),SUM(E391:H391,J391:K391),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C391)),D391-F391-J391,\"\")","v":{"v":3333496,"d":"¥3,333,496"}},null,null,56]
[null,{"$f":"ROWS($B$28:B392)","v":365},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O391),R391>0),EDATE(C391,1),\"\"),\"\")","v":"2044-03-01"},{"v":3333496,"d":"¥3,333,496"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C392)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3020,"d":"¥3,020"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I392,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19561,"d":"¥19,561"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),SUM(E392:H392,J392:K392),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C392)),D392-F392-J392,\"\")","v":{"v":3313935,"d":"¥3,313,935"}},null,null,55]
[null,{"$f":"ROWS($B$28:B393)","v":366},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O392),R392>0),EDATE(C392,1),\"\"),\"\")","v":"2044-04-01"},{"v":3313935,"d":"¥3,313,935"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C393)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":8505,"d":"¥8,505"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I393,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":232836,"d":"¥232,836"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),SUM(E393:H393,J393:K393),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C393)),D393-F393-J393,\"\")","v":{"v":3081099,"d":"¥3,081,099"}},null,null,54]
[null,{"$f":"ROWS($B$28:B394)","v":367},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O393),R393>0),EDATE(C393,1),\"\"),\"\")","v":"2044-05-01"},{"v":3081099,"d":"¥3,081,099"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C394)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2919,"d":"¥2,919"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I394,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19662,"d":"¥19,662"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),SUM(E394:H394,J394:K394),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C394)),D394-F394-J394,\"\")","v":{"v":3061437,"d":"¥3,061,437"}},null,null,53]
[null,{"$f":"ROWS($B$28:B395)","v":368},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O394),R394>0),EDATE(C394,1),\"\"),\"\")","v":"2044-06-01"},{"v":3061437,"d":"¥3,061,437"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C395)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2869,"d":"¥2,869"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I395,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19712,"d":"¥19,712"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),SUM(E395:H395,J395:K395),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C395)),D395-F395-J395,\"\")","v":{"v":3041725,"d":"¥3,041,725"}},null,null,52]
[null,{"$f":"ROWS($B$28:B396)","v":369},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O395),R395>0),EDATE(C395,1),\"\"),\"\")","v":"2044-07-01"},{"v":3041725,"d":"¥3,041,725"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C396)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":7807,"d":"¥7,807"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I396,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":233534,"d":"¥233,534"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),SUM(E396:H396,J396:K396),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C396)),D396-F396-J396,\"\")","v":{"v":2808191,"d":"¥2,808,191"}},null,null,51]
[null,{"$f":"ROWS($B$28:B397)","v":370},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O396),R396>0),EDATE(C396,1),\"\"),\"\")","v":"2044-08-01"},{"v":2808191,"d":"¥2,808,191"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C397)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2767,"d":"¥2,767"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I397,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19814,"d":"¥19,814"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),SUM(E397:H397,J397:K397),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C397)),D397-F397-J397,\"\")","v":{"v":2788377,"d":"¥2,788,377"}},null,null,50]
[null,{"$f":"ROWS($B$28:B398)","v":371},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O397),R397>0),EDATE(C397,1),\"\"),\"\")","v":"2044-09-01"},{"v":2788377,"d":"¥2,788,377"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C398)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2716,"d":"¥2,716"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I398,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19865,"d":"¥19,865"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),SUM(E398:H398,J398:K398),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C398)),D398-F398-J398,\"\")","v":{"v":2768512,"d":"¥2,768,512"}},null,null,49]
[null,{"$f":"ROWS($B$28:B399)","v":372},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O398),R398>0),EDATE(C398,1),\"\"),\"\")","v":"2044-10-01"},{"v":2768512,"d":"¥2,768,512"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C399)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2665,"d":"¥2,665"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I399,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19916,"d":"¥19,916"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),SUM(E399:H399,J399:K399),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C399)),D399-F399-J399,\"\")","v":{"v":2748596,"d":"¥2,748,596"}},null,null,48]
[null,{"$f":"ROWS($B$28:B400)","v":373},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O399),R399>0),EDATE(C399,1),\"\"),\"\")","v":"2044-11-01"},{"v":2748596,"d":"¥2,748,596"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C400)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2614,"d":"¥2,614"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I400,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":19967,"d":"¥19,967"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),SUM(E400:H400,J400:K400),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C400)),D400-F400-J400,\"\")","v":{"v":2728629,"d":"¥2,728,629"}},null,null,47]
[null,{"$f":"ROWS($B$28:B401)","v":374},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O400),R400>0),EDATE(C400,1),\"\"),\"\")","v":"2044-12-01"},{"v":2728629,"d":"¥2,728,629"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C401)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2563,"d":"¥2,563"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I401,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20018,"d":"¥20,018"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),SUM(E401:H401,J401:K401),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C401)),D401-F401-J401,\"\")","v":{"v":2708611,"d":"¥2,708,611"}},null,null,46]
[null,{"$f":"ROWS($B$28:B402)","v":375},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O401),R401>0),EDATE(C401,1),\"\"),\"\")","v":"2045-01-01"},{"v":2708611,"d":"¥2,708,611"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C402)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2512,"d":"¥2,512"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I402,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20069,"d":"¥20,069"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),SUM(E402:H402,J402:K402),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C402)),D402-F402-J402,\"\")","v":{"v":2688542,"d":"¥2,688,542"}},null,null,45]
[null,{"$f":"ROWS($B$28:B403)","v":376},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O402),R402>0),EDATE(C402,1),\"\"),\"\")","v":"2045-02-01"},{"v":2688542,"d":"¥2,688,542"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C403)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2460,"d":"¥2,460"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I403,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20121,"d":"¥20,121"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),SUM(E403:H403,J403:K403),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C403)),D403-F403-J403,\"\")","v":{"v":2668421,"d":"¥2,668,421"}},null,null,44]
[null,{"$f":"ROWS($B$28:B404)","v":377},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O403),R403>0),EDATE(C403,1),\"\"),\"\")","v":"2045-03-01"},{"v":2668421,"d":"¥2,668,421"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C404)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2409,"d":"¥2,409"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I404,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20173,"d":"¥20,173"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),SUM(E404:H404,J404:K404),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C404)),D404-F404-J404,\"\")","v":{"v":2648248,"d":"¥2,648,248"}},null,null,43]
[null,{"$f":"ROWS($B$28:B405)","v":378},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O404),R404>0),EDATE(C404,1),\"\"),\"\")","v":"2045-04-01"},{"v":2648248,"d":"¥2,648,248"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C405)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6797,"d":"¥6,797"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I405,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":234544,"d":"¥234,544"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),SUM(E405:H405,J405:K405),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C405)),D405-F405-J405,\"\")","v":{"v":2413704,"d":"¥2,413,704"}},null,null,42]
[null,{"$f":"ROWS($B$28:B406)","v":379},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O405),R405>0),EDATE(C405,1),\"\"),\"\")","v":"2045-05-01"},{"v":2413704,"d":"¥2,413,704"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C406)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2305,"d":"¥2,305"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I406,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20276,"d":"¥20,276"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),SUM(E406:H406,J406:K406),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C406)),D406-F406-J406,\"\")","v":{"v":2393428,"d":"¥2,393,428"}},null,null,41]
[null,{"$f":"ROWS($B$28:B407)","v":380},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O406),R406>0),EDATE(C406,1),\"\"),\"\")","v":"2045-06-01"},{"v":2393428,"d":"¥2,393,428"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C407)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2253,"d":"¥2,253"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I407,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20328,"d":"¥20,328"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),SUM(E407:H407,J407:K407),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C407)),D407-F407-J407,\"\")","v":{"v":2373100,"d":"¥2,373,100"}},null,null,40]
[null,{"$f":"ROWS($B$28:B408)","v":381},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O407),R407>0),EDATE(C407,1),\"\"),\"\")","v":"2045-07-01"},{"v":2373100,"d":"¥2,373,100"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C408)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":6091,"d":"¥6,091"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I408,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":235250,"d":"¥235,250"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),SUM(E408:H408,J408:K408),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C408)),D408-F408-J408,\"\")","v":{"v":2137850,"d":"¥2,137,850"}},null,null,39]
[null,{"$f":"ROWS($B$28:B409)","v":382},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O408),R408>0),EDATE(C408,1),\"\"),\"\")","v":"2045-08-01"},{"v":2137850,"d":"¥2,137,850"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C409)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2148,"d":"¥2,148"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I409,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20433,"d":"¥20,433"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),SUM(E409:H409,J409:K409),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C409)),D409-F409-J409,\"\")","v":{"v":2117417,"d":"¥2,117,417"}},null,null,38]
[null,{"$f":"ROWS($B$28:B410)","v":383},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O409),R409>0),EDATE(C409,1),\"\"),\"\")","v":"2045-09-01"},{"v":2117417,"d":"¥2,117,417"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C410)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2096,"d":"¥2,096"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I410,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20485,"d":"¥20,485"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),SUM(E410:H410,J410:K410),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C410)),D410-F410-J410,\"\")","v":{"v":2096932,"d":"¥2,096,932"}},null,null,37]
[null,{"$f":"ROWS($B$28:B411)","v":384},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O410),R410>0),EDATE(C410,1),\"\"),\"\")","v":"2045-10-01"},{"v":2096932,"d":"¥2,096,932"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C411)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2043,"d":"¥2,043"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I411,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20538,"d":"¥20,538"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),SUM(E411:H411,J411:K411),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C411)),D411-F411-J411,\"\")","v":{"v":2076394,"d":"¥2,076,394"}},null,null,36]
[null,{"$f":"ROWS($B$28:B412)","v":385},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O411),R411>0),EDATE(C411,1),\"\"),\"\")","v":"2045-11-01"},{"v":2076394,"d":"¥2,076,394"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C412)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1991,"d":"¥1,991"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I412,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20591,"d":"¥20,591"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),SUM(E412:H412,J412:K412),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C412)),D412-F412-J412,\"\")","v":{"v":2055803,"d":"¥2,055,803"}},null,null,35]
[null,{"$f":"ROWS($B$28:B413)","v":386},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O412),R412>0),EDATE(C412,1),\"\"),\"\")","v":"2045-12-01"},{"$f":"IF(C413=\"\",0,O412)","v":{"v":2055803,"d":"¥2,055,803"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C413)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1938,"d":"¥1,938"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I413,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20643,"d":"¥20,643"}},null,null,{"v":0,"d":"¥0"},null,{"$f":"IF(C413=\"\",0,$Q$7)","v":{"v":37500,"d":"¥37,500"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),SUM(E413:H413,J413:K413),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C413)),D413-F413-J413,\"\")","v":{"v":2035160,"d":"¥2,035,160"}},null,null,{"$f":"IF(AND($J413>0,$E$16=\"時間短縮\"),Remain_Month,$R412-1)","v":34}]
[null,{"$f":"ROWS($B$28:B414)","v":387},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O413),R413>0),EDATE(C413,1),\"\"),\"\")","v":"2046-01-01"},{"v":2035160,"d":"¥2,035,160"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C414)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1885,"d":"¥1,885"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I414,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20696,"d":"¥20,696"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),SUM(E414:H414,J414:K414),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C414)),D414-F414-J414,\"\")","v":{"v":2014464,"d":"¥2,014,464"}},null,null,33]
[null,{"$f":"ROWS($B$28:B415)","v":388},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O414),R414>0),EDATE(C414,1),\"\"),\"\")","v":"2046-02-01"},{"v":2014464,"d":"¥2,014,464"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C415)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1832,"d":"¥1,832"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I415,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20749,"d":"¥20,749"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),SUM(E415:H415,J415:K415),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C415)),D415-F415-J415,\"\")","v":{"v":1993715,"d":"¥1,993,715"}},null,null,32]
[null,{"$f":"ROWS($B$28:B416)","v":389},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O415),R415>0),EDATE(C415,1),\"\"),\"\")","v":"2046-03-01"},{"v":1993715,"d":"¥1,993,715"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C416)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1778,"d":"¥1,778"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I416,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20803,"d":"¥20,803"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),SUM(E416:H416,J416:K416),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C416)),D416-F416-J416,\"\")","v":{"v":1972912,"d":"¥1,972,912"}},null,null,31]
[null,{"$f":"ROWS($B$28:B417)","v":390},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O416),R416>0),EDATE(C416,1),\"\"),\"\")","v":"2046-04-01"},{"v":1972912,"d":"¥1,972,912"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C417)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":5064,"d":"¥5,064"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I417,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":236277,"d":"¥236,277"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),SUM(E417:H417,J417:K417),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C417)),D417-F417-J417,\"\")","v":{"v":1736635,"d":"¥1,736,635"}},null,null,30]
[null,{"$f":"ROWS($B$28:B418)","v":391},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O417),R417>0),EDATE(C417,1),\"\"),\"\")","v":"2046-05-01"},{"v":1736635,"d":"¥1,736,635"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C418)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1671,"d":"¥1,671"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I418,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20910,"d":"¥20,910"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),SUM(E418:H418,J418:K418),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C418)),D418-F418-J418,\"\")","v":{"v":1715725,"d":"¥1,715,725"}},null,null,29]
[null,{"$f":"ROWS($B$28:B419)","v":392},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O418),R418>0),EDATE(C418,1),\"\"),\"\")","v":"2046-06-01"},{"v":1715725,"d":"¥1,715,725"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C419)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1618,"d":"¥1,618"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I419,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":20963,"d":"¥20,963"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),SUM(E419:H419,J419:K419),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C419)),D419-F419-J419,\"\")","v":{"v":1694762,"d":"¥1,694,762"}},null,null,28]
[null,{"$f":"ROWS($B$28:B420)","v":393},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O419),R419>0),EDATE(C419,1),\"\"),\"\")","v":"2046-07-01"},{"v":1694762,"d":"¥1,694,762"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C420)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":4350,"d":"¥4,350"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I420,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":236991,"d":"¥236,991"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),SUM(E420:H420,J420:K420),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C420)),D420-F420-J420,\"\")","v":{"v":1457771,"d":"¥1,457,771"}},null,null,27]
[null,{"$f":"ROWS($B$28:B421)","v":394},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O420),R420>0),EDATE(C420,1),\"\"),\"\")","v":"2046-08-01"},{"v":1457771,"d":"¥1,457,771"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C421)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1510,"d":"¥1,510"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I421,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21071,"d":"¥21,071"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),SUM(E421:H421,J421:K421),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C421)),D421-F421-J421,\"\")","v":{"v":1436700,"d":"¥1,436,700"}},null,null,26]
[null,{"$f":"ROWS($B$28:B422)","v":395},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O421),R421>0),EDATE(C421,1),\"\"),\"\")","v":"2046-09-01"},{"v":1436700,"d":"¥1,436,700"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C422)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1456,"d":"¥1,456"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I422,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21125,"d":"¥21,125"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),SUM(E422:H422,J422:K422),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C422)),D422-F422-J422,\"\")","v":{"v":1415575,"d":"¥1,415,575"}},null,null,25]
[null,{"$f":"ROWS($B$28:B423)","v":396},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O422),R422>0),EDATE(C422,1),\"\"),\"\")","v":"2046-10-01"},{"v":1415575,"d":"¥1,415,575"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C423)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1402,"d":"¥1,402"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I423,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21179,"d":"¥21,179"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),SUM(E423:H423,J423:K423),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C423)),D423-F423-J423,\"\")","v":{"v":1394396,"d":"¥1,394,396"}},null,null,24]
[null,{"$f":"ROWS($B$28:B424)","v":397},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O423),R423>0),EDATE(C423,1),\"\"),\"\")","v":"2046-11-01"},{"v":1394396,"d":"¥1,394,396"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C424)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1347,"d":"¥1,347"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I424,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21234,"d":"¥21,234"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),SUM(E424:H424,J424:K424),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C424)),D424-F424-J424,\"\")","v":{"v":1373162,"d":"¥1,373,162"}},null,null,23]
[null,{"$f":"ROWS($B$28:B425)","v":398},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O424),R424>0),EDATE(C424,1),\"\"),\"\")","v":"2046-12-01"},{"v":1373162,"d":"¥1,373,162"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C425)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1293,"d":"¥1,293"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I425,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21288,"d":"¥21,288"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),SUM(E425:H425,J425:K425),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C425)),D425-F425-J425,\"\")","v":{"v":1351874,"d":"¥1,351,874"}},null,null,22]
[null,{"$f":"ROWS($B$28:B426)","v":399},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O425),R425>0),EDATE(C425,1),\"\"),\"\")","v":"2047-01-01"},{"v":1351874,"d":"¥1,351,874"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C426)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1238,"d":"¥1,238"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I426,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21343,"d":"¥21,343"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),SUM(E426:H426,J426:K426),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C426)),D426-F426-J426,\"\")","v":{"v":1330531,"d":"¥1,330,531"}},null,null,21]
[null,{"$f":"ROWS($B$28:B427)","v":400},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O426),R426>0),EDATE(C426,1),\"\"),\"\")","v":"2047-02-01"},{"v":1330531,"d":"¥1,330,531"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C427)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1183,"d":"¥1,183"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I427,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21398,"d":"¥21,398"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),SUM(E427:H427,J427:K427),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C427)),D427-F427-J427,\"\")","v":{"v":1309133,"d":"¥1,309,133"}},null,null,20]
[null,{"$f":"ROWS($B$28:B428)","v":401},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O427),R427>0),EDATE(C427,1),\"\"),\"\")","v":"2047-03-01"},{"v":1309133,"d":"¥1,309,133"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C428)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1129,"d":"¥1,129"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I428,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21453,"d":"¥21,453"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),SUM(E428:H428,J428:K428),\"\")","v":{"v":60082,"d":"¥60,082"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C428)),D428-F428-J428,\"\")","v":{"v":1287680,"d":"¥1,287,680"}},null,null,19]
[null,{"$f":"ROWS($B$28:B429)","v":402},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O428),R428>0),EDATE(C428,1),\"\"),\"\")","v":"2047-04-01"},{"v":1287680,"d":"¥1,287,680"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C429)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":3305,"d":"¥3,305"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I429,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":238037,"d":"¥238,037"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),SUM(E429:H429,J429:K429),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C429)),D429-F429-J429,\"\")","v":{"v":1049643,"d":"¥1,049,643"}},null,null,18]
[null,{"$f":"ROWS($B$28:B430)","v":403},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O429),R429>0),EDATE(C429,1),\"\"),\"\")","v":"2047-05-01"},{"v":1049643,"d":"¥1,049,643"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C430)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1018,"d":"¥1,018"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I430,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21563,"d":"¥21,563"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),SUM(E430:H430,J430:K430),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C430)),D430-F430-J430,\"\")","v":{"v":1028080,"d":"¥1,028,080"}},null,null,17]
[null,{"$f":"ROWS($B$28:B431)","v":404},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O430),R430>0),EDATE(C430,1),\"\"),\"\")","v":"2047-06-01"},{"v":1028080,"d":"¥1,028,080"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C431)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":963,"d":"¥963"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I431,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21618,"d":"¥21,618"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),SUM(E431:H431,J431:K431),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C431)),D431-F431-J431,\"\")","v":{"v":1006462,"d":"¥1,006,462"}},null,null,16]
[null,{"$f":"ROWS($B$28:B432)","v":405},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O431),R431>0),EDATE(C431,1),\"\"),\"\")","v":"2047-07-01"},{"v":1006462,"d":"¥1,006,462"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C432)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":2583,"d":"¥2,583"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I432,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":238758,"d":"¥238,758"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),SUM(E432:H432,J432:K432),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C432)),D432-F432-J432,\"\")","v":{"v":767704,"d":"¥767,704"}},null,null,15]
[null,{"$f":"ROWS($B$28:B433)","v":406},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O432),R432>0),EDATE(C432,1),\"\"),\"\")","v":"2047-08-01"},{"v":767704,"d":"¥767,704"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C433)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":852,"d":"¥852"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I433,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21729,"d":"¥21,729"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),SUM(E433:H433,J433:K433),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C433)),D433-F433-J433,\"\")","v":{"v":745975,"d":"¥745,975"}},null,null,14]
[null,{"$f":"ROWS($B$28:B434)","v":407},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O433),R433>0),EDATE(C433,1),\"\"),\"\")","v":"2047-09-01"},{"v":745975,"d":"¥745,975"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C434)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":796,"d":"¥796"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I434,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21785,"d":"¥21,785"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),SUM(E434:H434,J434:K434),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C434)),D434-F434-J434,\"\")","v":{"v":724190,"d":"¥724,190"}},null,null,13]
[null,{"$f":"ROWS($B$28:B435)","v":408},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O434),R434>0),EDATE(C434,1),\"\"),\"\")","v":"2047-10-01"},{"v":724190,"d":"¥724,190"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C435)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":740,"d":"¥740"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I435,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21841,"d":"¥21,841"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),SUM(E435:H435,J435:K435),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C435)),D435-F435-J435,\"\")","v":{"v":702349,"d":"¥702,349"}},null,null,12]
[null,{"$f":"ROWS($B$28:B436)","v":409},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O435),R435>0),EDATE(C435,1),\"\"),\"\")","v":"2047-11-01"},{"v":702349,"d":"¥702,349"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C436)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":684,"d":"¥684"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I436,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21897,"d":"¥21,897"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),SUM(E436:H436,J436:K436),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C436)),D436-F436-J436,\"\")","v":{"v":680452,"d":"¥680,452"}},null,null,11]
[null,{"$f":"ROWS($B$28:B437)","v":410},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O436),R436>0),EDATE(C436,1),\"\"),\"\")","v":"2047-12-01"},{"v":680452,"d":"¥680,452"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C437)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":628,"d":"¥628"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I437,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":21953,"d":"¥21,953"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),SUM(E437:H437,J437:K437),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C437)),D437-F437-J437,\"\")","v":{"v":658499,"d":"¥658,499"}},null,null,10]
[null,{"$f":"ROWS($B$28:B438)","v":411},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O437),R437>0),EDATE(C437,1),\"\"),\"\")","v":"2048-01-01"},{"v":658499,"d":"¥658,499"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C438)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":571,"d":"¥571"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I438,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22010,"d":"¥22,010"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),SUM(E438:H438,J438:K438),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C438)),D438-F438-J438,\"\")","v":{"v":636489,"d":"¥636,489"}},null,null,9]
[null,{"$f":"ROWS($B$28:B439)","v":412},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O438),R438>0),EDATE(C438,1),\"\"),\"\")","v":"2048-02-01"},{"v":636489,"d":"¥636,489"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C439)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":515,"d":"¥515"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I439,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22066,"d":"¥22,066"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),SUM(E439:H439,J439:K439),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C439)),D439-F439-J439,\"\")","v":{"v":614423,"d":"¥614,423"}},null,null,8]
[null,{"$f":"ROWS($B$28:B440)","v":413},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O439),R439>0),EDATE(C439,1),\"\"),\"\")","v":"2048-03-01"},{"v":614423,"d":"¥614,423"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C440)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":458,"d":"¥458"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I440,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22123,"d":"¥22,123"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),SUM(E440:H440,J440:K440),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C440)),D440-F440-J440,\"\")","v":{"v":592300,"d":"¥592,300"}},null,null,7]
[null,{"$f":"ROWS($B$28:B441)","v":414},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O440),R440>0),EDATE(C440,1),\"\"),\"\")","v":"2048-04-01"},{"v":592300,"d":"¥592,300"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C441)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":1521,"d":"¥1,521"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I441,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":239821,"d":"¥239,821"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),SUM(E441:H441,J441:K441),\"\")","v":{"v":278842,"d":"¥278,842"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C441)),D441-F441-J441,\"\")","v":{"v":352479,"d":"¥352,479"}},null,null,6]
[null,{"$f":"ROWS($B$28:B442)","v":415},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O441),R441>0),EDATE(C441,1),\"\"),\"\")","v":"2048-05-01"},{"v":352479,"d":"¥352,479"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C442)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":345,"d":"¥345"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I442,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22236,"d":"¥22,236"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),SUM(E442:H442,J442:K442),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C442)),D442-F442-J442,\"\")","v":{"v":330243,"d":"¥330,243"}},null,null,5]
[null,{"$f":"ROWS($B$28:B443)","v":416},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O442),R442>0),EDATE(C442,1),\"\"),\"\")","v":"2048-06-01"},{"v":330243,"d":"¥330,243"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C443)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":288,"d":"¥288"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I443,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22293,"d":"¥22,293"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),SUM(E443:H443,J443:K443),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C443)),D443-F443-J443,\"\")","v":{"v":307950,"d":"¥307,950"}},null,null,4]
[null,{"$f":"ROWS($B$28:B444)","v":417},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O443),R443>0),EDATE(C443,1),\"\"),\"\")","v":"2048-07-01"},{"v":307950,"d":"¥307,950"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C444)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":790,"d":"¥790"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I444,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":240551,"d":"¥240,551"}},null,null,{"v":200000,"d":"¥200,000"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),SUM(E444:H444,J444:K444),\"\")","v":{"v":278841,"d":"¥278,841"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C444)),D444-F444-J444,\"\")","v":{"v":67399,"d":"¥67,399"}},null,null,3]
[null,{"$f":"ROWS($B$28:B445)","v":418},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O444),R444>0),EDATE(C444,1),\"\"),\"\")","v":"2048-08-01"},{"v":67399,"d":"¥67,399"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C445)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":173,"d":"¥173"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I445,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22408,"d":"¥22,408"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),SUM(E445:H445,J445:K445),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C445)),D445-F445-J445,\"\")","v":{"v":44991,"d":"¥44,991"}},null,null,2]
[null,{"$f":"ROWS($B$28:B446)","v":419},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O445),R445>0),EDATE(C445,1),\"\"),\"\")","v":"2048-09-01"},{"v":44991,"d":"¥44,991"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C446)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($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$28:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":115,"d":"¥115"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($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$28:I446,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22466,"d":"¥22,466"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),SUM(E446:H446,J446:K446),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C446)),D446-F446-J446,\"\")","v":{"v":22525,"d":"¥22,525"}},null,null,1]
[null,{"$f":"ROWS($B$28:B447)","v":420},{"$f":"IF(ValuesEntered,IF(AND(ISNUMBER(O446),R446>0),EDATE(C446,1),\"\"),\"\")","v":"2048-10-01"},{"v":22525,"d":"¥22,525"},{"$f":"IF(AND(ValuesEntered,ISNUMBER(C447)),IF($E$16=\"時間短縮\",ROUND(IPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,1,$R446,$D447)*-1,0),ROUND(IPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,$B447,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF($I447=0,0,ROUND(IPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,COUNTIF($I$28:I447,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":58,"d":"¥58"}},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C447)),IF($E$16=\"時間短縮\",ROUND(PPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,1,$R446,$D447)*-1,0),ROUND(PPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,$B447,DurationOfLoan,LoanAmount-BonusAmount-SUM(extra_payments))*-1,0))+IF(I447=0,0,ROUND(PPMT(VLOOKUP($C447,Rate_table,2,TRUE)/12,COUNTIF($I$28:I447,\">0\"),DurationofBonus,BonusAmount)*-1,0)),\"\")","v":{"v":22523,"d":"¥22,523"}},null,null,{"v":0,"d":"¥0"},null,{"v":37500,"d":"¥37,500"},{"$f":"IF(AND(ValuesEntered,ISNUMBER($C447)),SUM(E447:H447,J447:K447),\"\")","v":{"v":60081,"d":"¥60,081"}},null,null,{"$f":"IF(AND(ValuesEntered,ISNUMBER($C447)),D447-F447-J447,\"\")","v":{"v":2,"d":"¥2"}},null,null,0]

{"sheet":"金利設定","index":1,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[1,1,1,5],[4,1,9,1]]}
["金利設定"]
[null,"[住宅ローン計算シート] の金利タイプの中で、「変動金利」を選択した場合、\n以下の赤字のセルの通産期間と金利の設定は、自由に入力することが可能です。\n　※固定金利の場合、以下の数値を変更しても、[住宅ローン計算シート] への影響はありません。\n　※設定上、ローン期間は最大35年（420か月）までの入力が可能です。"]
[]
[{"$nulls":3},"通算期間(ヶ月)","変更日","金利(%)"]
[null,"\n\n\n\n\n\n\n\n設定","第1期間金利",0,{"$f":"IF(D5=\"\",\"\",EDATE(LoanStart,金利設定!D5))","v":"2013-11-01"},{"v":0.0308,"d":"3.08%"}]
[null,null,"第2期間金利",240,{"$f":"IF(D6=\"\",\"\",EDATE(LoanStart,金利設定!D6))","v":"2033-11-01"},{"v":0.0308,"d":"3.08%"}]
[null,null,"第3期間金利",null,{"$f":"IF(D7=\"\",\"\",EDATE(LoanStart,金利設定!D7))","v":""}]
[null,null,"第4期間金利",null,{"$f":"IF(D8=\"\",\"\",EDATE(LoanStart,金利設定!D8))","v":""}]
[null,null,"第5期間金利",null,{"$f":"IF(D9=\"\",\"\",EDATE(LoanStart,金利設定!D9))","v":""}]
[null,null,"第6期間金利",null,{"$f":"IF(D10=\"\",\"\",EDATE(LoanStart,金利設定!D10))","v":""}]

{"sheet":"設定","index":2,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[1,1,1,5],[3,1,7,1],[11,1,15,1]]}
["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,"\n\n\n\n\n\n\n\n設定","10% 増額",{"v":1.1,"d":"110%"}]
[null,null,"25% 増額",{"v":1.25,"d":"125%"}]
[null,null,"通常返済額",{"v":1,"d":"100%"}]
[null,null,"10% 減額",{"v":0.9,"d":"90%"}]
[null,null,"15% 減額",{"v":0.85,"d":"85%"}]
[]
[]
["金利の種類"]
[null,"\n\n\n\n\n\n\n\n","　固定金利","全期間固定"]
[{"$nulls":3},"段階金利"]
[{"$nulls":3},"固定金利選択型"]
[null,null,"　変動金利","変動金利"]
[{"$nulls":3},"上限金利特約付き変動金利"]