{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["貸款排程"],"not_rendered":{"defined_names":23},"read":"whole","date_system":"1900"}

{"sheet":"貸款排程","index":0,"n_rows":371,"n_cols":11,"rows_kept":371,"merged":[[2,2,2,3],[2,6,2,7],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[8,2,8,3],[8,7,8,8]]}
[null,"貸款分期償還排程"]
[null,null,"輸入值",{"$nulls":3},"貸款摘要"]
[null,null,"貸款金額",null,{"v":5000,"d":"NT$5,000.00"},null,"已排程還款",null,{"$f":"IF(貸款良好,-PMT(利率/每年還款次數,已排程的還款次數,貸款金額),\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}}]
[null,null,"年利率",null,{"v":0.04,"d":"4.00%"},null,"已排程還款次數",null,{"$f":"IF(貸款良好,貸款期間*每年還款次數,\"\")","v":12}]
[null,null,"貸款期間 (年計)",null,1,null,"實際還款次數",null,{"$f":"實際還款次數","v":10}]
[null,null,"每年還款次數",null,12,null,"提早還款總金額",null,{"$f":"提早還款總金額","v":{"v":900,"d":"NT$900.00"}}]
[null,null,"貸款開始日期",null,{"$f":"TODAY()","v":"2020-04-14"},null,"總利息",null,{"$f":"利息總計","v":{"v":89.62148596539345,"d":"NT$89.62"}}]
[]
[null,null,"選擇性額外還款",null,{"v":100,"d":"NT$100.00"},null,"放款方名稱","Woodgrove Bank"]
[]
[null,"還款編號","還款日","期初餘額","已排程還款","額外還款","還款總金額","本金","利息","結餘","累計利息"]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":1},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-04-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":5000,"d":"NT$5,000.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":509.08285431112296,"d":"NT$509.08"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":16.666666666666668,"d":"NT$16.67"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":4490.917145688877,"d":"NT$4,490.92"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":16.666666666666668,"d":"NT$16.67"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":2},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-05-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":4490.917145688877,"d":"NT$4,490.92"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":510.77979715882674,"d":"NT$510.78"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":14.969723818962924,"d":"NT$14.97"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":3980.1373485300505,"d":"NT$3,980.14"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":31.63639048562959,"d":"NT$31.64"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":3},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-06-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":3980.1373485300505,"d":"NT$3,980.14"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":512.4823964826895,"d":"NT$512.48"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":13.26712449510017,"d":"NT$13.27"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":3467.654952047361,"d":"NT$3,467.65"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":44.90351498072976,"d":"NT$44.90"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":4},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-07-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":3467.654952047361,"d":"NT$3,467.65"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":514.1906711376317,"d":"NT$514.19"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":11.55884984015787,"d":"NT$11.56"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":2953.464280909729,"d":"NT$2,953.46"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":56.46236482088763,"d":"NT$56.46"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":5},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-08-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":2953.464280909729,"d":"NT$2,953.46"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":515.9046400414239,"d":"NT$515.90"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":9.844880936365763,"d":"NT$9.84"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":2437.559640868305,"d":"NT$2,437.56"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":66.3072457572534,"d":"NT$66.31"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":6},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-09-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":2437.559640868305,"d":"NT$2,437.56"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":517.6243221748953,"d":"NT$517.62"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":8.125198802894351,"d":"NT$8.13"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":1919.9353186934097,"d":"NT$1,919.94"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":74.43244456014774,"d":"NT$74.43"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":7},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-10-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":1919.9353186934097,"d":"NT$1,919.94"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":519.3497365821449,"d":"NT$519.35"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":6.3997843956447,"d":"NT$6.40"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":1400.5855821112648,"d":"NT$1,400.59"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":80.83222895579244,"d":"NT$80.83"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":8},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-11-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":1400.5855821112648,"d":"NT$1,400.59"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":521.0809023707521,"d":"NT$521.08"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":4.6686186070375495,"d":"NT$4.67"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":879.5046797405126,"d":"NT$879.50"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":85.50084756282999,"d":"NT$85.50"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":9},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2020-12-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":879.5046797405126,"d":"NT$879.50"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":525.7495209777896,"d":"NT$525.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":522.817838711988,"d":"NT$522.82"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":2.931682265801709,"d":"NT$2.93"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":356.68684102852467,"d":"NT$356.69"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":88.4325298286317,"d":"NT$88.43"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":10},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2021-01-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":356.68684102852467,"d":"NT$356.69"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":356.68684102852467,"d":"NT$356.69"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":355.4978848917629,"d":"NT$355.50"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":1.188956136761749,"d":"NT$1.19"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":89.62148596539345,"d":"NT$89.62"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":11},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2021-02-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":89.62148596539345,"d":"NT$89.62"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":12},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":"2021-03-14"},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":{"v":425.7495209777896,"d":"NT$425.75"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":{"v":0,"d":"NT$0.00"}},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":{"v":89.62148596539345,"d":"NT$89.62"}}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]
[null,{"$f":"IF(貸款良好,IF(ROW()-ROW(還款排程[[#Headers],[還款編號]])>已排程的還款次數,\"\",ROW()-ROW(還款排程[[#Headers],[還款編號]])),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",EOMONTH(貸款開始日期,ROW(還款排程[[#This Row],[還款編號]])-ROW(還款排程[[#Headers],[還款編號]])-2)+DAY(貸款開始日期),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(ROW()-ROW(還款排程[[#Headers],[期初餘額]])=1,貸款金額,INDEX(還款排程[結餘],ROW()-ROW(還款排程[[#Headers],[期初餘額]])-1)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",已排程的還款,\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+額外還款<還款排程[[#This Row],[期初餘額]],額外還款,IF(還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]]>0,還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[已排程還款]],0)),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]],還款排程[[#This Row],[期初餘額]]),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[還款總金額]]-還款排程[[#This Row],[利息]],\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",還款排程[[#This Row],[期初餘額]]*(利率/每年還款次數),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",IF(還款排程[[#This Row],[已排程還款]]+還款排程[[#This Row],[額外還款]]<=還款排程[[#This Row],[期初餘額]],還款排程[[#This Row],[期初餘額]]-還款排程[[#This Row],[本金]],0),\"\")","v":""},{"$f":"IF(還款排程[[#This Row],[還款編號]]<>\"\",SUM(INDEX(還款排程[利息],1,1):還款排程[[#This Row],[利息]]),\"\")","v":""}]