{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["抵押貸款計算工具","分期償還表"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"抵押貸款計算工具","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"抵押借款",null,"每月貸款還款金額"]
[null,"計算工具",null,{"$f":"E4","v":{"v":1073.6432460242781,"d":"HK$1,074"}}]
[null,"貸款明細","值","主要數據","總計"]
[null,"購買價格",{"v":300000,"d":"HK$300,000"},"每月貸款還款金額",{"$f":"IFERROR(PMT(利率/12,貸款期間,-貸款金額),0)","v":{"v":1073.6432460242781,"d":"HK$1,074"}}]
[null,"利率",{"v":0.05,"d":"5.0%"},"每月還款總金額*",{"$f":"IFERROR(IF(輸入的價值,SUM(還款_總金額),0),0)","v":{"v":520679.23652670986,"d":"HK$520,679"}}]
[null,"貸款期間 (以月為單位)",360,"貸款還款總金額",{"$f":"IFERROR(IF(輸入的價值,SUM(貸款_還款_總金額),0),0)","v":{"v":385679.23652670946,"d":"HK$385,679"}}]
[null,"貸款金額",{"v":200000,"d":"HK$200,000"},"支付利息總金額",{"$f":"IFERROR(IF(輸入的價值,SUM(利息),0),0)","v":{"v":185679.23652670963,"d":"HK$185,679"}}]
[null,"貸款開始日期",{"$f":"TODAY()+120","v":"2022-06-28"},"每月房屋稅金額",{"v":375,"d":"HK$375"}]
[null,"* 每月還款總金額 = 貸款還款金額加上房屋稅金額"]
[{"$nulls":4},"移至 [分期償還表]"]

{"sheet":"分期償還表","index":1,"n_rows":363,"n_cols":10,"rows_kept":363,"merged":[[0,1,0,9],[1,1,1,9]]}
[null,"分期"]
[null,"償還表"]
[null,"期號","還款日期","期初餘額","利息","本金","房屋稅","還款總金額","期末餘額","剩餘期數"]
[null,{"$f":"ROWS($B$4:B4)","v":{"v":1,"d":"1 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I3>0,EDATE(C3,1),\"\")),\"\"),\"\")","v":"2022-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":200000,"d":"HK$200,000"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C4)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D5),0)),0)","v":{"v":833.3333333333334,"d":"HK$833"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C4)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":240.30991269094474,"d":"HK$240"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1448.6432460242781,"d":"HK$1,449"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":199759.69008730905,"d":"HK$199,760"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":359,"d":"359 "}}]
[null,{"$f":"ROWS($B$4:B5)","v":{"v":2,"d":"2 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I4>0,EDATE(C4,1),\"\")),\"\"),\"\")","v":"2022-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":199759.69008730905,"d":"HK$199,760"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C5)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D6),0)),0)","v":{"v":831.3265786804801,"d":"HK$831"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C5)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":241.3112039938236,"d":"HK$241"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6377826743037,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":199518.37888331522,"d":"HK$199,518"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":358,"d":"358 "}}]
[null,{"$f":"ROWS($B$4:B6)","v":{"v":3,"d":"3 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I5>0,EDATE(C5,1),\"\")),\"\"),\"\")","v":"2022-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":199518.37888331522,"d":"HK$199,518"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C6)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D7),0)),0)","v":{"v":830.3169258998809,"d":"HK$830"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C6)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":242.31666734379792,"d":"HK$242"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6335932436787,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":199276.0622159714,"d":"HK$199,276"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":357,"d":"357 "}}]
[null,{"$f":"ROWS($B$4:B7)","v":{"v":4,"d":"4 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I6>0,EDATE(C6,1),\"\")),\"\"),\"\")","v":"2022-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":199276.0622159714,"d":"HK$199,276"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C7)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D8),0)),0)","v":{"v":829.303066232696,"d":"HK$829"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C7)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":243.32632012439709,"d":"HK$243"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6293863570932,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":199032.73589584703,"d":"HK$199,033"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":356,"d":"356 "}}]
[null,{"$f":"ROWS($B$4:B8)","v":{"v":5,"d":"5 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I7>0,EDATE(C7,1),\"\")),\"\"),\"\")","v":"2022-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":199032.73589584703,"d":"HK$199,033"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C8)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D9),0)),0)","v":{"v":828.284982150231,"d":"HK$828"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C8)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":244.3401797915821,"d":"HK$244"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.625161941813,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":198788.39571605544,"d":"HK$198,788"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":355,"d":"355 "}}]
[null,{"$f":"ROWS($B$4:B9)","v":{"v":6,"d":"6 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I8>0,EDATE(C8,1),\"\")),\"\"),\"\")","v":"2022-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":198788.39571605544,"d":"HK$198,788"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C9)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D10),0)),0)","v":{"v":827.2626560507558,"d":"HK$827"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C9)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":245.358263874047,"d":"HK$245"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6209199248028,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":198543.0374521814,"d":"HK$198,543"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":354,"d":"354 "}}]
[null,{"$f":"ROWS($B$4:B10)","v":{"v":7,"d":"7 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I9>0,EDATE(C9,1),\"\")),\"\"),\"\")","v":"2022-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":198543.0374521814,"d":"HK$198,543"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C10)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D11),0)),0)","v":{"v":826.2360702591994,"d":"HK$826"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C10)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":246.38058997352215,"d":"HK$246"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6166602327216,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":198296.65686220786,"d":"HK$198,297"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":353,"d":"353 "}}]
[null,{"$f":"ROWS($B$4:B11)","v":{"v":8,"d":"8 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I10>0,EDATE(C10,1),\"\")),\"\"),\"\")","v":"2023-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":198296.65686220786,"d":"HK$198,297"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C11)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D12),0)),0)","v":{"v":825.205207026845,"d":"HK$825"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C11)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":247.40717576507853,"d":"HK$247"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6123827919234,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":198049.24968644278,"d":"HK$198,049"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":352,"d":"352 "}}]
[null,{"$f":"ROWS($B$4:B12)","v":{"v":9,"d":"9 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I11>0,EDATE(C11,1),\"\")),\"\"),\"\")","v":"2023-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":198049.24968644278,"d":"HK$198,049"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C12)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D13),0)),0)","v":{"v":824.1700485310222,"d":"HK$824"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C12)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":248.43803899743304,"d":"HK$248"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.6080875284551,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":197800.81164744534,"d":"HK$197,801"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":351,"d":"351 "}}]
[null,{"$f":"ROWS($B$4:B13)","v":{"v":10,"d":"10 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I12>0,EDATE(C12,1),\"\")),\"\"),\"\")","v":"2023-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":197800.81164744534,"d":"HK$197,801"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C13)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D14),0)),0)","v":{"v":823.1305768748003,"d":"HK$823"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C13)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":249.47319749325564,"d":"HK$249"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.603774368056,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":197551.33844995208,"d":"HK$197,551"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":350,"d":"350 "}}]
[null,{"$f":"ROWS($B$4:B14)","v":{"v":11,"d":"11 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I13>0,EDATE(C13,1),\"\")),\"\"),\"\")","v":"2023-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":197551.33844995208,"d":"HK$197,551"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C14)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D15),0)),0)","v":{"v":822.0867740866776,"d":"HK$822"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C14)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":250.5126691494775,"d":"HK$251"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5994432361551,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":197300.8257808026,"d":"HK$197,301"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":349,"d":"349 "}}]
[null,{"$f":"ROWS($B$4:B15)","v":{"v":12,"d":"12 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I14>0,EDATE(C14,1),\"\")),\"\"),\"\")","v":"2023-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":197300.8257808026,"d":"HK$197,301"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C15)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D16),0)),0)","v":{"v":821.0386221202709,"d":"HK$821"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C15)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":251.55647193760035,"d":"HK$252"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5950940578714,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":197049.269308865,"d":"HK$197,049"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":348,"d":"348 "}}]
[null,{"$f":"ROWS($B$4:B16)","v":{"v":13,"d":"13 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I15>0,EDATE(C15,1),\"\")),\"\"),\"\")","v":"2023-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":197049.269308865,"d":"HK$197,049"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C16)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D17),0)),0)","v":{"v":819.9861028540041,"d":"HK$820"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C16)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":252.60462390400698,"d":"HK$253"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.590726758011,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":196796.664684961,"d":"HK$196,797"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":347,"d":"347 "}}]
[null,{"$f":"ROWS($B$4:B17)","v":{"v":14,"d":"14 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I16>0,EDATE(C16,1),\"\")),\"\"),\"\")","v":"2023-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":196796.664684961,"d":"HK$196,797"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C17)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D18),0)),0)","v":{"v":818.9291980907947,"d":"HK$819"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C17)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":253.6571431702737,"d":"HK$254"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5863412610684,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":196543.00754179072,"d":"HK$196,543"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":346,"d":"346 "}}]
[null,{"$f":"ROWS($B$4:B18)","v":{"v":15,"d":"15 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I17>0,EDATE(C17,1),\"\")),\"\"),\"\")","v":"2023-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":196543.00754179072,"d":"HK$196,543"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C18)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D19),0)),0)","v":{"v":817.8678895577384,"d":"HK$818"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C18)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":254.71404793348313,"d":"HK$255"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5819374912217,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":196288.29349385723,"d":"HK$196,288"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":345,"d":"345 "}}]
[null,{"$f":"ROWS($B$4:B19)","v":{"v":16,"d":"16 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I18>0,EDATE(C18,1),\"\")),\"\"),\"\")","v":"2023-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":196288.29349385723,"d":"HK$196,288"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C19)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D20),0)),0)","v":{"v":816.8021589057946,"d":"HK$817"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C19)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":255.77535646653936,"d":"HK$256"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.577515372334,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":196032.5181373907,"d":"HK$196,033"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":344,"d":"344 "}}]
[null,{"$f":"ROWS($B$4:B20)","v":{"v":17,"d":"17 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I19>0,EDATE(C19,1),\"\")),\"\"),\"\")","v":"2023-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":196032.5181373907,"d":"HK$196,033"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C20)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D21),0)),0)","v":{"v":815.7319877094675,"d":"HK$816"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C20)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":256.8410871184833,"d":"HK$257"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5730748279507,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":195775.6770502722,"d":"HK$195,776"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":343,"d":"343 "}}]
[null,{"$f":"ROWS($B$4:B21)","v":{"v":18,"d":"18 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I20>0,EDATE(C20,1),\"\")),\"\"),\"\")","v":"2023-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":195775.6770502722,"d":"HK$195,776"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C21)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D22),0)),0)","v":{"v":814.6573574664891,"d":"HK$815"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C21)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":257.9112583148103,"d":"HK$258"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5686157812993,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":195517.76579195738,"d":"HK$195,518"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":342,"d":"342 "}}]
[null,{"$f":"ROWS($B$4:B22)","v":{"v":19,"d":"19 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I21>0,EDATE(C21,1),\"\")),\"\"),\"\")","v":"2023-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":195517.76579195738,"d":"HK$195,518"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C22)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D23),0)),0)","v":{"v":813.5782495974983,"d":"HK$814"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C22)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":258.98588855778866,"d":"HK$259"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5641381552869,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":195258.77990339958,"d":"HK$195,259"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":341,"d":"341 "}}]
[null,{"$f":"ROWS($B$4:B23)","v":{"v":20,"d":"20 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I22>0,EDATE(C22,1),\"\")),\"\"),\"\")","v":"2024-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":195258.77990339958,"d":"HK$195,259"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C23)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D24),0)),0)","v":{"v":812.49464544572,"d":"HK$812"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C23)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":260.0649964267794,"d":"HK$260"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5596418724995,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":194998.7149069728,"d":"HK$194,999"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":340,"d":"340 "}}]
[null,{"$f":"ROWS($B$4:B24)","v":{"v":21,"d":"21 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I23>0,EDATE(C23,1),\"\")),\"\"),\"\")","v":"2024-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":194998.7149069728,"d":"HK$194,999"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C24)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D25),0)),0)","v":{"v":811.4065262766426,"d":"HK$811"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C24)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":261.14860057855765,"d":"HK$261"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5551268552003,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":194737.56630639423,"d":"HK$194,738"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":339,"d":"339 "}}]
[null,{"$f":"ROWS($B$4:B25)","v":{"v":22,"d":"22 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I24>0,EDATE(C24,1),\"\")),\"\"),\"\")","v":"2024-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":194737.56630639423,"d":"HK$194,738"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C25)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D26),0)),0)","v":{"v":810.3138732776941,"d":"HK$810"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C25)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":262.23671974763494,"d":"HK$262"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5505930253291,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":194475.3295866466,"d":"HK$194,475"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":338,"d":"338 "}}]
[null,{"$f":"ROWS($B$4:B26)","v":{"v":23,"d":"23 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I25>0,EDATE(C25,1),\"\")),\"\"),\"\")","v":"2024-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":194475.3295866466,"d":"HK$194,475"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C26)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D27),0)),0)","v":{"v":809.2166675579168,"d":"HK$809"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C26)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":263.32937274658343,"d":"HK$263"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5460403045004,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":194212.00021390003,"d":"HK$194,212"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":337,"d":"337 "}}]
[null,{"$f":"ROWS($B$4:B27)","v":{"v":24,"d":"24 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I26>0,EDATE(C26,1),\"\")),\"\"),\"\")","v":"2024-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":194212.00021390003,"d":"HK$194,212"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C27)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D28),0)),0)","v":{"v":808.1148901476403,"d":"HK$808"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C27)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":264.42657846636087,"d":"HK$264"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5414686140011,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":193947.57363543365,"d":"HK$193,948"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":336,"d":"336 "}}]
[null,{"$f":"ROWS($B$4:B28)","v":{"v":25,"d":"25 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I27>0,EDATE(C27,1),\"\")),\"\"),\"\")","v":"2024-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":193947.57363543365,"d":"HK$193,948"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C28)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D29),0)),0)","v":{"v":807.0085219981543,"d":"HK$807"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C28)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":265.5283558766374,"d":"HK$266"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5368778747916,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":193682.04527955703,"d":"HK$193,682"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":335,"d":"335 "}}]
[null,{"$f":"ROWS($B$4:B29)","v":{"v":26,"d":"26 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I28>0,EDATE(C28,1),\"\")),\"\"),\"\")","v":"2024-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":193682.04527955703,"d":"HK$193,682"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C29)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D30),0)),0)","v":{"v":805.8975439813788,"d":"HK$806"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C29)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":266.63472402612337,"d":"HK$267"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5322680075021,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":193415.41055553092,"d":"HK$193,415"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":334,"d":"334 "}}]
[null,{"$f":"ROWS($B$4:B30)","v":{"v":27,"d":"27 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I29>0,EDATE(C29,1),\"\")),\"\"),\"\")","v":"2024-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":193415.41055553092,"d":"HK$193,415"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C30)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D31),0)),0)","v":{"v":804.7819368895334,"d":"HK$805"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C30)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":267.7457020428989,"d":"HK$268"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5276389324324,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":193147.66485348804,"d":"HK$193,148"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":333,"d":"333 "}}]
[null,{"$f":"ROWS($B$4:B31)","v":{"v":28,"d":"28 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I30>0,EDATE(C30,1),\"\")),\"\"),\"\")","v":"2024-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":193147.66485348804,"d":"HK$193,148"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C31)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D32),0)),0)","v":{"v":803.6616814348054,"d":"HK$804"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C31)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":268.86130913474426,"d":"HK$269"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5229905695496,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":192878.8035443533,"d":"HK$192,879"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":332,"d":"332 "}}]
[null,{"$f":"ROWS($B$4:B32)","v":{"v":29,"d":"29 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I31>0,EDATE(C31,1),\"\")),\"\"),\"\")","v":"2024-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":192878.8035443533,"d":"HK$192,879"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C32)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D33),0)),0)","v":{"v":802.5367582490159,"d":"HK$803"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C32)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":269.9815645894724,"d":"HK$270"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5183228384883,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":192608.8219797638,"d":"HK$192,609"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":331,"d":"331 "}}]
[null,{"$f":"ROWS($B$4:B33)","v":{"v":30,"d":"30 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I32>0,EDATE(C32,1),\"\")),\"\"),\"\")","v":"2024-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":192608.8219797638,"d":"HK$192,609"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C33)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D34),0)),0)","v":{"v":801.4071478832856,"d":"HK$801"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C33)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":271.10648777526194,"d":"HK$271"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5136356585476,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":192337.71549198855,"d":"HK$192,338"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":330,"d":"330 "}}]
[null,{"$f":"ROWS($B$4:B34)","v":{"v":31,"d":"31 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I33>0,EDATE(C33,1),\"\")),\"\"),\"\")","v":"2024-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":192337.71549198855,"d":"HK$192,338"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C34)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D35),0)),0)","v":{"v":800.2728308076981,"d":"HK$800"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C34)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":272.23609814099217,"d":"HK$272"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.5089289486903,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":192065.47939384755,"d":"HK$192,065"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":329,"d":"329 "}}]
[null,{"$f":"ROWS($B$4:B35)","v":{"v":32,"d":"32 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I34>0,EDATE(C34,1),\"\")),\"\"),\"\")","v":"2025-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":192065.47939384755,"d":"HK$192,065"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C35)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D36),0)),0)","v":{"v":799.1337874109624,"d":"HK$799"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C35)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":273.3704152165796,"d":"HK$273"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.504202627542,"d":"HK$1,448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":191792.10897863097,"d":"HK$191,792"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":328,"d":"328 "}}]
[null,{"$f":"ROWS($B$4:B36)","v":{"v":33,"d":"33 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I35>0,EDATE(C35,1),\"\")),\"\"),\"\")","v":"2025-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":191792.10897863097,"d":"HK$191,792"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C36)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D37),0)),0)","v":{"v":797.9899980000736,"d":"HK$798"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C36)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":274.50945861331536,"d":"HK$275"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.499456613389,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":191517.59952001765,"d":"HK$191,518"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":327,"d":"327 "}}]
[null,{"$f":"ROWS($B$4:B37)","v":{"v":34,"d":"34 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I36>0,EDATE(C36,1),\"\")),\"\"),\"\")","v":"2025-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":191517.59952001765,"d":"HK$191,518"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C37)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D38),0)),0)","v":{"v":796.8414427999727,"d":"HK$797"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C37)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":275.6532480242042,"d":"HK$276"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4946908241768,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":191241.94627199345,"d":"HK$191,242"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":326,"d":"326 "}}]
[null,{"$f":"ROWS($B$4:B38)","v":{"v":35,"d":"35 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I37>0,EDATE(C37,1),\"\")),\"\"),\"\")","v":"2025-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":191241.94627199345,"d":"HK$191,242"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C38)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D39),0)),0)","v":{"v":795.6881019532048,"d":"HK$796"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C38)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":276.8018032243051,"d":"HK$277"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4899051775099,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":190965.14446876914,"d":"HK$190,965"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":325,"d":"325 "}}]
[null,{"$f":"ROWS($B$4:B39)","v":{"v":36,"d":"36 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I38>0,EDATE(C38,1),\"\")),\"\"),\"\")","v":"2025-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":190965.14446876914,"d":"HK$190,965"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C39)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D40),0)),0)","v":{"v":794.5299555195752,"d":"HK$795"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C39)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":277.955144071073,"d":"HK$278"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4850995906481,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":190687.18932469806,"d":"HK$190,687"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":324,"d":"324 "}}]
[null,{"$f":"ROWS($B$4:B40)","v":{"v":37,"d":"37 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I39>0,EDATE(C39,1),\"\")),\"\"),\"\")","v":"2025-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":190687.18932469806,"d":"HK$190,687"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C40)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D41),0)),0)","v":{"v":793.3669834758057,"d":"HK$793"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C40)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":279.1132905047024,"d":"HK$279"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4802739805082,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":190408.07603419336,"d":"HK$190,408"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":323,"d":"323 "}}]
[null,{"$f":"ROWS($B$4:B41)","v":{"v":38,"d":"38 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I40>0,EDATE(C40,1),\"\")),\"\"),\"\")","v":"2025-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":190408.07603419336,"d":"HK$190,408"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C41)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D42),0)),0)","v":{"v":792.1991657151871,"d":"HK$792"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C41)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":280.27626254847206,"d":"HK$280"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.475428263659,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":190127.7997716449,"d":"HK$190,128"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":322,"d":"322 "}}]
[null,{"$f":"ROWS($B$4:B42)","v":{"v":39,"d":"39 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I41>0,EDATE(C41,1),\"\")),\"\"),\"\")","v":"2025-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":190127.7997716449,"d":"HK$190,128"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C42)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D43),0)),0)","v":{"v":791.0264820472325,"d":"HK$791"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C42)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":281.4440803090906,"d":"HK$281"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4705623563232,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":189846.3556913358,"d":"HK$189,846"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":321,"d":"321 "}}]
[null,{"$f":"ROWS($B$4:B43)","v":{"v":40,"d":"40 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I42>0,EDATE(C42,1),\"\")),\"\"),\"\")","v":"2025-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":189846.3556913358,"d":"HK$189,846"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C43)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D44),0)),0)","v":{"v":789.8489121973282,"d":"HK$790"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C43)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":282.61676397704514,"d":"HK$283"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4656761743734,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":189563.73892735876,"d":"HK$189,564"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":320,"d":"320 "}}]
[null,{"$f":"ROWS($B$4:B44)","v":{"v":41,"d":"41 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I43>0,EDATE(C43,1),\"\")),\"\"),\"\")","v":"2025-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":189563.73892735876,"d":"HK$189,564"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C44)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D45),0)),0)","v":{"v":788.6664358063825,"d":"HK$789"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C44)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":283.7943338269496,"d":"HK$284"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4607696333321,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":189279.9445935318,"d":"HK$189,280"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":319,"d":"319 "}}]
[null,{"$f":"ROWS($B$4:B45)","v":{"v":42,"d":"42 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I44>0,EDATE(C44,1),\"\")),\"\"),\"\")","v":"2025-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":189279.9445935318,"d":"HK$189,280"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C45)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D46),0)),0)","v":{"v":787.4790324304746,"d":"HK$787"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C45)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":284.9768102178952,"d":"HK$285"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4558426483698,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":188994.9677833139,"d":"HK$188,995"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":318,"d":"318 "}}]
[null,{"$f":"ROWS($B$4:B46)","v":{"v":43,"d":"43 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I45>0,EDATE(C45,1),\"\")),\"\"),\"\")","v":"2025-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":188994.9677833139,"d":"HK$188,995"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C46)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D47),0)),0)","v":{"v":786.2866815405004,"d":"HK$786"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C46)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":286.16421359380314,"d":"HK$286"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4508951343034,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":188708.8035697201,"d":"HK$188,709"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":317,"d":"317 "}}]
[null,{"$f":"ROWS($B$4:B47)","v":{"v":44,"d":"44 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I46>0,EDATE(C46,1),\"\")),\"\"),\"\")","v":"2026-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":188708.8035697201,"d":"HK$188,709"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C47)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D48),0)),0)","v":{"v":785.089362521818,"d":"HK$785"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C47)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":287.3565644837772,"d":"HK$287"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4459270055952,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":188421.44700523632,"d":"HK$188,421"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":316,"d":"316 "}}]
[null,{"$f":"ROWS($B$4:B48)","v":{"v":45,"d":"45 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I47>0,EDATE(C47,1),\"\")),\"\"),\"\")","v":"2026-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":188421.44700523632,"d":"HK$188,421"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C48)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D49),0)),0)","v":{"v":783.887054673891,"d":"HK$784"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C48)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":288.5538835024597,"d":"HK$289"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4409381763508,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":188132.89312173385,"d":"HK$188,133"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":315,"d":"315 "}}]
[null,{"$f":"ROWS($B$4:B49)","v":{"v":46,"d":"46 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I48>0,EDATE(C48,1),\"\")),\"\"),\"\")","v":"2026-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":188132.89312173385,"d":"HK$188,133"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C49)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D50),0)),0)","v":{"v":782.6797372099312,"d":"HK$783"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C49)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":289.75619135038653,"d":"HK$290"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4359285603177,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":187843.13693038348,"d":"HK$187,843"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":314,"d":"314 "}}]
[null,{"$f":"ROWS($B$4:B50)","v":{"v":47,"d":"47 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I49>0,EDATE(C49,1),\"\")),\"\"),\"\")","v":"2026-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":187843.13693038348,"d":"HK$187,843"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C50)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D51),0)),0)","v":{"v":781.4673892565381,"d":"HK$781"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C50)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":290.96350881434654,"d":"HK$291"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4308980708847,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":187552.17342156914,"d":"HK$187,552"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":313,"d":"313 "}}]
[null,{"$f":"ROWS($B$4:B51)","v":{"v":48,"d":"48 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I50>0,EDATE(C50,1),\"\")),\"\"),\"\")","v":"2026-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":187552.17342156914,"d":"HK$187,552"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C51)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D52),0)),0)","v":{"v":780.2499898533391,"d":"HK$780"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C51)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":292.1758567677396,"d":"HK$292"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4258466210788,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":187259.9975648014,"d":"HK$187,260"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":312,"d":"312 "}}]
[null,{"$f":"ROWS($B$4:B52)","v":{"v":49,"d":"49 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I51>0,EDATE(C51,1),\"\")),\"\"),\"\")","v":"2026-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":187259.9975648014,"d":"HK$187,260"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C52)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D53),0)),0)","v":{"v":779.0275179526269,"d":"HK$779"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C52)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":293.3932561709386,"d":"HK$293"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4207741235655,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":186966.60430863046,"d":"HK$186,967"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":311,"d":"311 "}}]
[null,{"$f":"ROWS($B$4:B53)","v":{"v":50,"d":"50 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I52>0,EDATE(C52,1),\"\")),\"\"),\"\")","v":"2026-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":186966.60430863046,"d":"HK$186,967"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C53)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D54),0)),0)","v":{"v":777.799952418995,"d":"HK$778"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C53)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":294.6157280716507,"d":"HK$295"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4156804906456,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":186671.9885805588,"d":"HK$186,672"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":310,"d":"310 "}}]
[null,{"$f":"ROWS($B$4:B54)","v":{"v":51,"d":"51 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I53>0,EDATE(C53,1),\"\")),\"\"),\"\")","v":"2026-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":186671.9885805588,"d":"HK$186,672"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C54)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D55),0)),0)","v":{"v":776.567272028973,"d":"HK$777"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C54)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":295.8432936052826,"d":"HK$296"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4105656342556,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":186376.1452869535,"d":"HK$186,376"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":309,"d":"309 "}}]
[null,{"$f":"ROWS($B$4:B55)","v":{"v":52,"d":"52 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I54>0,EDATE(C54,1),\"\")),\"\"),\"\")","v":"2026-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":186376.1452869535,"d":"HK$186,376"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C55)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D56),0)),0)","v":{"v":775.3294554706592,"d":"HK$775"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C55)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":297.07597399530465,"d":"HK$297"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.4054294659638,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":186079.06931295822,"d":"HK$186,079"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":308,"d":"308 "}}]
[null,{"$f":"ROWS($B$4:B56)","v":{"v":53,"d":"53 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I55>0,EDATE(C55,1),\"\")),\"\"),\"\")","v":"2026-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":186079.06931295822,"d":"HK$186,079"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C56)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D57),0)),0)","v":{"v":774.0864813433525,"d":"HK$774"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C56)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":298.31379055361845,"d":"HK$298"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.400271896971,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":185780.7555224046,"d":"HK$185,781"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":307,"d":"307 "}}]
[null,{"$f":"ROWS($B$4:B57)","v":{"v":54,"d":"54 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I56>0,EDATE(C56,1),\"\")),\"\"),\"\")","v":"2026-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":185780.7555224046,"d":"HK$185,781"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C57)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D58),0)),0)","v":{"v":772.838328157182,"d":"HK$773"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C57)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":299.55676468092526,"d":"HK$300"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3950928381073,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":185481.19875772367,"d":"HK$185,481"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":306,"d":"306 "}}]
[null,{"$f":"ROWS($B$4:B58)","v":{"v":55,"d":"55 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I57>0,EDATE(C57,1),\"\")),\"\"),\"\")","v":"2026-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":185481.19875772367,"d":"HK$185,481"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C58)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D59),0)),0)","v":{"v":771.5849743327358,"d":"HK$772"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C58)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":300.80491786709564,"d":"HK$301"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3898921998314,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":185180.39383985658,"d":"HK$185,180"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":305,"d":"305 "}}]
[null,{"$f":"ROWS($B$4:B59)","v":{"v":56,"d":"56 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I58>0,EDATE(C58,1),\"\")),\"\"),\"\")","v":"2027-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":185180.39383985658,"d":"HK$185,180"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C59)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D60),0)),0)","v":{"v":770.3263982006877,"d":"HK$770"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C59)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":302.0582716915419,"d":"HK$302"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3846698922296,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":184878.33556816503,"d":"HK$184,878"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":304,"d":"304 "}}]
[null,{"$f":"ROWS($B$4:B60)","v":{"v":57,"d":"57 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I59>0,EDATE(C59,1),\"\")),\"\"),\"\")","v":"2027-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":184878.33556816503,"d":"HK$184,878"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C60)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D61),0)),0)","v":{"v":769.0625780014227,"d":"HK$769"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C60)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":303.31684782359,"d":"HK$303"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3794258250127,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":184575.01872034144,"d":"HK$184,575"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":303,"d":"303 "}}]
[null,{"$f":"ROWS($B$4:B61)","v":{"v":58,"d":"58 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I60>0,EDATE(C60,1),\"\")),\"\"),\"\")","v":"2027-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":184575.01872034144,"d":"HK$184,575"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C61)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D62),0)),0)","v":{"v":767.7934918846607,"d":"HK$768"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C61)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":304.58066802285504,"d":"HK$305"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3741599075158,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":184270.43805231858,"d":"HK$184,270"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":302,"d":"302 "}}]
[null,{"$f":"ROWS($B$4:B62)","v":{"v":59,"d":"59 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I61>0,EDATE(C61,1),\"\")),\"\"),\"\")","v":"2027-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":184270.43805231858,"d":"HK$184,270"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C62)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D63),0)),0)","v":{"v":766.5191179090791,"d":"HK$767"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C62)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":305.84975413961683,"d":"HK$306"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.368872048696,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":183964.58829817898,"d":"HK$183,965"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":301,"d":"301 "}}]
[null,{"$f":"ROWS($B$4:B63)","v":{"v":60,"d":"60 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I62>0,EDATE(C62,1),\"\")),\"\"),\"\")","v":"2027-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":183964.58829817898,"d":"HK$183,965"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C63)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D64),0)),0)","v":{"v":765.2394340419324,"d":"HK$765"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C63)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":307.12412811519863,"d":"HK$307"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3635621571311,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":183657.4641700638,"d":"HK$183,657"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":300,"d":"300 "}}]
[null,{"$f":"ROWS($B$4:B64)","v":{"v":61,"d":"61 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I63>0,EDATE(C63,1),\"\")),\"\"),\"\")","v":"2027-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":183657.4641700638,"d":"HK$183,657"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C64)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D65),0)),0)","v":{"v":763.9544181586728,"d":"HK$764"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C64)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":308.4038119823453,"d":"HK$308"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.358230141018,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":183349.06035808145,"d":"HK$183,349"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":299,"d":"299 "}}]
[null,{"$f":"ROWS($B$4:B65)","v":{"v":62,"d":"62 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I64>0,EDATE(C64,1),\"\")),\"\"),\"\")","v":"2027-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":183349.06035808145,"d":"HK$183,349"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C65)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D66),0)),0)","v":{"v":762.664048042566,"d":"HK$763"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C65)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":309.6888278656051,"d":"HK$310"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3528759081712,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":183039.37153021584,"d":"HK$183,039"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":298,"d":"298 "}}]
[null,{"$f":"ROWS($B$4:B66)","v":{"v":63,"d":"63 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I65>0,EDATE(C65,1),\"\")),\"\"),\"\")","v":"2027-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":183039.37153021584,"d":"HK$183,039"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C66)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D67),0)),0)","v":{"v":761.3683013843089,"d":"HK$761"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C66)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":310.97919798171176,"d":"HK$311"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3474993660207,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":182728.39233223413,"d":"HK$182,728"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":297,"d":"297 "}}]
[null,{"$f":"ROWS($B$4:B67)","v":{"v":64,"d":"64 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I66>0,EDATE(C66,1),\"\")),\"\"),\"\")","v":"2027-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":182728.39233223413,"d":"HK$182,728"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C67)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D68),0)),0)","v":{"v":760.0671557816423,"d":"HK$760"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C67)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":312.27494463996885,"d":"HK$312"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3421004216111,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":182416.11738759416,"d":"HK$182,416"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":296,"d":"296 "}}]
[null,{"$f":"ROWS($B$4:B68)","v":{"v":65,"d":"65 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I67>0,EDATE(C67,1),\"\")),\"\"),\"\")","v":"2027-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":182416.11738759416,"d":"HK$182,416"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C68)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D69),0)),0)","v":{"v":758.7605887389648,"d":"HK$759"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C68)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":313.57609024263536,"d":"HK$314"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3366789816,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":182102.54129735153,"d":"HK$182,103"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":295,"d":"295 "}}]
[null,{"$f":"ROWS($B$4:B69)","v":{"v":66,"d":"66 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I68>0,EDATE(C68,1),\"\")),\"\"),\"\")","v":"2027-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":182102.54129735153,"d":"HK$182,103"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C69)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D70),0)),0)","v":{"v":757.4485776669426,"d":"HK$757"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C69)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":314.88265728531303,"d":"HK$315"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3312349522557,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":181787.65864006622,"d":"HK$181,788"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":294,"d":"294 "}}]
[null,{"$f":"ROWS($B$4:B70)","v":{"v":67,"d":"67 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I69>0,EDATE(C69,1),\"\")),\"\"),\"\")","v":"2027-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":181787.65864006622,"d":"HK$181,788"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C70)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D71),0)),0)","v":{"v":756.1310998821203,"d":"HK$756"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C70)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":316.19466835733533,"d":"HK$316"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3257682394556,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":181471.46397170887,"d":"HK$181,471"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":293,"d":"293 "}}]
[null,{"$f":"ROWS($B$4:B71)","v":{"v":68,"d":"68 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I70>0,EDATE(C70,1),\"\")),\"\"),\"\")","v":"2028-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":181471.46397170887,"d":"HK$181,471"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C71)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D72),0)),0)","v":{"v":754.8081326065279,"d":"HK$755"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C71)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":317.5121461421574,"d":"HK$318"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3202787486853,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":181153.9518255667,"d":"HK$181,154"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":292,"d":"292 "}}]
[null,{"$f":"ROWS($B$4:B72)","v":{"v":69,"d":"69 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I71>0,EDATE(C71,1),\"\")),\"\"),\"\")","v":"2028-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":181153.9518255667,"d":"HK$181,154"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C72)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D73),0)),0)","v":{"v":753.4796529672874,"d":"HK$753"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C72)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":318.8351134177499,"d":"HK$319"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3147663850373,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":180835.11671214897,"d":"HK$180,835"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":291,"d":"291 "}}]
[null,{"$f":"ROWS($B$4:B73)","v":{"v":70,"d":"70 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I72>0,EDATE(C72,1),\"\")),\"\"),\"\")","v":"2028-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":180835.11671214897,"d":"HK$180,835"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C73)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D74),0)),0)","v":{"v":752.1456379962166,"d":"HK$752"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C73)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":320.1635930569904,"d":"HK$320"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.309231053207,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":180514.95311909198,"d":"HK$180,515"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":290,"d":"290 "}}]
[null,{"$f":"ROWS($B$4:B74)","v":{"v":71,"d":"71 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I73>0,EDATE(C73,1),\"\")),\"\"),\"\")","v":"2028-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":180514.95311909198,"d":"HK$180,515"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C74)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D75),0)),0)","v":{"v":750.806064629433,"d":"HK$751"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C74)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":321.4976080280612,"d":"HK$321"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.3036726574942,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":180193.45551106392,"d":"HK$180,193"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":289,"d":"289 "}}]
[null,{"$f":"ROWS($B$4:B75)","v":{"v":72,"d":"72 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I74>0,EDATE(C74,1),\"\")),\"\"),\"\")","v":"2028-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":180193.45551106392,"d":"HK$180,193"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C75)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D76),0)),0)","v":{"v":749.4609097069546,"d":"HK$749"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C75)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":322.8371813948447,"d":"HK$323"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2980911017994,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":179870.6183296691,"d":"HK$179,871"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":288,"d":"288 "}}]
[null,{"$f":"ROWS($B$4:B76)","v":{"v":73,"d":"73 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I75>0,EDATE(C75,1),\"\")),\"\"),\"\")","v":"2028-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":179870.6183296691,"d":"HK$179,871"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C76)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D77),0)),0)","v":{"v":748.110149972299,"d":"HK$748"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C76)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":324.18233631732335,"d":"HK$324"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2924862896225,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":179546.43599335177,"d":"HK$179,546"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":287,"d":"287 "}}]
[null,{"$f":"ROWS($B$4:B77)","v":{"v":74,"d":"74 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I76>0,EDATE(C76,1),\"\")),\"\"),\"\")","v":"2028-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":179546.43599335177,"d":"HK$179,546"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C77)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D78),0)),0)","v":{"v":746.7537620720825,"d":"HK$747"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C77)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":325.53309605197876,"d":"HK$326"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2868581240614,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":179220.9028972998,"d":"HK$179,221"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":286,"d":"286 "}}]
[null,{"$f":"ROWS($B$4:B78)","v":{"v":75,"d":"75 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I77>0,EDATE(C77,1),\"\")),\"\"),\"\")","v":"2028-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":179220.9028972998,"d":"HK$179,221"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C78)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D79),0)),0)","v":{"v":745.3917225556149,"d":"HK$745"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C78)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":326.88948395219546,"d":"HK$327"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2812065078103,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":178894.0134133476,"d":"HK$178,894"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":285,"d":"285 "}}]
[null,{"$f":"ROWS($B$4:B79)","v":{"v":76,"d":"76 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I78>0,EDATE(C78,1),\"\")),\"\"),\"\")","v":"2028-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":178894.0134133476,"d":"HK$178,894"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C79)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D80),0)),0)","v":{"v":744.0240078744955,"d":"HK$744"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C79)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":328.25152346866287,"d":"HK$328"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2755313431585,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":178565.76188987892,"d":"HK$178,566"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":284,"d":"284 "}}]
[null,{"$f":"ROWS($B$4:B80)","v":{"v":77,"d":"77 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I79>0,EDATE(C79,1),\"\")),\"\"),\"\")","v":"2028-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":178565.76188987892,"d":"HK$178,566"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C80)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D81),0)),0)","v":{"v":742.6505943822048,"d":"HK$743"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C80)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":329.61923814978235,"d":"HK$330"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.269832531987,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":178236.14265172914,"d":"HK$178,236"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":283,"d":"283 "}}]
[null,{"$f":"ROWS($B$4:B81)","v":{"v":78,"d":"78 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I80>0,EDATE(C80,1),\"\")),\"\"),\"\")","v":"2028-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":178236.14265172914,"d":"HK$178,236"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C81)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D82),0)),0)","v":{"v":741.2714583336962,"d":"HK$741"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C81)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":330.992651642073,"d":"HK$331"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.264109975769,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":177905.15000008707,"d":"HK$177,905"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":282,"d":"282 "}}]
[null,{"$f":"ROWS($B$4:B82)","v":{"v":79,"d":"79 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I81>0,EDATE(C81,1),\"\")),\"\"),\"\")","v":"2028-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":177905.15000008707,"d":"HK$177,905"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C82)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D83),0)),0)","v":{"v":739.8865758849854,"d":"HK$740"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C82)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":332.37178769058164,"d":"HK$332"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.258363575567,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":177572.7782123965,"d":"HK$177,573"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":281,"d":"281 "}}]
[null,{"$f":"ROWS($B$4:B83)","v":{"v":80,"d":"80 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I82>0,EDATE(C82,1),\"\")),\"\"),\"\")","v":"2029-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":177572.7782123965,"d":"HK$177,573"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C83)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D84),0)),0)","v":{"v":738.4959230927383,"d":"HK$738"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C83)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":333.7566701392925,"d":"HK$334"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.252593232031,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":177239.0215422572,"d":"HK$177,239"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":280,"d":"280 "}}]
[null,{"$f":"ROWS($B$4:B84)","v":{"v":81,"d":"81 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I83>0,EDATE(C83,1),\"\")),\"\"),\"\")","v":"2029-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":177239.0215422572,"d":"HK$177,239"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C84)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D85),0)),0)","v":{"v":737.099475913857,"d":"HK$737"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C84)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":335.1473229315396,"d":"HK$335"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2467988453966,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":176903.87421932566,"d":"HK$176,904"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":279,"d":"279 "}}]
[null,{"$f":"ROWS($B$4:B85)","v":{"v":82,"d":"82 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I84>0,EDATE(C84,1),\"\")),\"\"),\"\")","v":"2029-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":176903.87421932566,"d":"HK$176,904"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C85)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D86),0)),0)","v":{"v":735.6972102050636,"d":"HK$736"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C85)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":336.543770110421,"d":"HK$337"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2409803154846,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":176567.33044921525,"d":"HK$176,567"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":278,"d":"278 "}}]
[null,{"$f":"ROWS($B$4:B86)","v":{"v":83,"d":"83 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I85>0,EDATE(C85,1),\"\")),\"\"),\"\")","v":"2029-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":176567.33044921525,"d":"HK$176,567"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C86)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D87),0)),0)","v":{"v":734.2891017224835,"d":"HK$734"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C86)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":337.9460358192144,"d":"HK$338"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.235137541698,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":176229.38441339604,"d":"HK$176,229"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":277,"d":"277 "}}]
[null,{"$f":"ROWS($B$4:B87)","v":{"v":84,"d":"84 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I86>0,EDATE(C86,1),\"\")),\"\"),\"\")","v":"2029-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":176229.38441339604,"d":"HK$176,229"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C87)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D88),0)),0)","v":{"v":732.875126121226,"d":"HK$733"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C87)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":339.3541443017945,"d":"HK$339"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2292704230206,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":175890.03026909425,"d":"HK$175,890"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":276,"d":"276 "}}]
[null,{"$f":"ROWS($B$4:B88)","v":{"v":85,"d":"85 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I87>0,EDATE(C87,1),\"\")),\"\"),\"\")","v":"2029-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":175890.03026909425,"d":"HK$175,890"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C88)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D89),0)),0)","v":{"v":731.4552589549634,"d":"HK$731"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C88)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":340.7681199030519,"d":"HK$341"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2233788580152,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":175549.2621491912,"d":"HK$175,549"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":275,"d":"275 "}}]
[null,{"$f":"ROWS($B$4:B89)","v":{"v":86,"d":"86 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I88>0,EDATE(C88,1),\"\")),\"\"),\"\")","v":"2029-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":175549.2621491912,"d":"HK$175,549"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C89)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D90),0)),0)","v":{"v":730.0294756755079,"d":"HK$730"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C89)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":342.18798706931466,"d":"HK$342"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2174627448226,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":175207.0741621219,"d":"HK$175,207"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":274,"d":"274 "}}]
[null,{"$f":"ROWS($B$4:B90)","v":{"v":87,"d":"87 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I89>0,EDATE(C89,1),\"\")),\"\"),\"\")","v":"2029-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":175207.0741621219,"d":"HK$175,207"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C90)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D91),0)),0)","v":{"v":728.5977516323879,"d":"HK$729"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C90)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":343.6137703487701,"d":"HK$344"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.211521981158,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":174863.46039177311,"d":"HK$174,863"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":273,"d":"273 "}}]
[null,{"$f":"ROWS($B$4:B91)","v":{"v":88,"d":"88 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I90>0,EDATE(C90,1),\"\")),\"\"),\"\")","v":"2029-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":174863.46039177311,"d":"HK$174,863"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C91)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D92),0)),0)","v":{"v":727.1600620724217,"d":"HK$727"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C91)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":345.04549439189003,"d":"HK$345"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.2055564643117,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":174518.4148973812,"d":"HK$174,518"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":272,"d":"272 "}}]
[null,{"$f":"ROWS($B$4:B92)","v":{"v":89,"d":"89 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I91>0,EDATE(C91,1),\"\")),\"\"),\"\")","v":"2029-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":174518.4148973812,"d":"HK$174,518"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C92)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D93),0)),0)","v":{"v":725.7163821392891,"d":"HK$726"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C92)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":346.4831839518562,"d":"HK$346"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1995660911452,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":174171.93171342937,"d":"HK$174,172"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":271,"d":"271 "}}]
[null,{"$f":"ROWS($B$4:B93)","v":{"v":90,"d":"90 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I92>0,EDATE(C92,1),\"\")),\"\"),\"\")","v":"2029-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":174171.93171342937,"d":"HK$174,172"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C93)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D94),0)),0)","v":{"v":724.2666868731015,"d":"HK$724"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C93)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":347.92686388498896,"d":"HK$348"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1935507580906,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":173824.00484954438,"d":"HK$173,824"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":270,"d":"270 "}}]
[null,{"$f":"ROWS($B$4:B94)","v":{"v":91,"d":"91 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I93>0,EDATE(C93,1),\"\")),\"\"),\"\")","v":"2029-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":173824.00484954438,"d":"HK$173,824"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C94)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D95),0)),0)","v":{"v":722.8109512099717,"d":"HK$723"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C94)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":349.3765591511763,"d":"HK$349"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.187510361148,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":173474.62829039322,"d":"HK$173,475"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":269,"d":"269 "}}]
[null,{"$f":"ROWS($B$4:B95)","v":{"v":92,"d":"92 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I94>0,EDATE(C94,1),\"\")),\"\"),\"\")","v":"2030-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":173474.62829039322,"d":"HK$173,475"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C95)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D96),0)),0)","v":{"v":721.3491499815788,"d":"HK$721"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C95)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":350.8322948143063,"d":"HK$351"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.181444795885,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":173123.7959955789,"d":"HK$173,124"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":268,"d":"268 "}}]
[null,{"$f":"ROWS($B$4:B96)","v":{"v":93,"d":"93 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I95>0,EDATE(C95,1),\"\")),\"\"),\"\")","v":"2030-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":173123.7959955789,"d":"HK$173,124"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C96)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D97),0)),0)","v":{"v":719.8812579147342,"d":"HK$720"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C96)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":352.29409604269927,"d":"HK$352"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1753539574333,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":172771.5018995362,"d":"HK$172,772"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":267,"d":"267 "}}]
[null,{"$f":"ROWS($B$4:B97)","v":{"v":94,"d":"94 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I96>0,EDATE(C96,1),\"\")),\"\"),\"\")","v":"2030-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":172771.5018995362,"d":"HK$172,772"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C97)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D98),0)),0)","v":{"v":718.4072496309444,"d":"HK$718"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C97)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":353.76198810954395,"d":"HK$354"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1692377404884,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":172417.73991142667,"d":"HK$172,418"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":266,"d":"266 "}}]
[null,{"$f":"ROWS($B$4:B98)","v":{"v":95,"d":"95 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I97>0,EDATE(C97,1),\"\")),\"\"),\"\")","v":"2030-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":172417.73991142667,"d":"HK$172,418"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C98)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D99),0)),0)","v":{"v":716.9270996459722,"d":"HK$717"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C98)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":355.2359963933338,"d":"HK$355"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.163096039306,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":172062.50391503333,"d":"HK$172,063"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":265,"d":"265 "}}]
[null,{"$f":"ROWS($B$4:B99)","v":{"v":96,"d":"96 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I98>0,EDATE(C98,1),\"\")),\"\"),\"\")","v":"2030-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":172062.50391503333,"d":"HK$172,063"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C99)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D100),0)),0)","v":{"v":715.440782369396,"d":"HK$715"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C99)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":356.7161463783058,"d":"HK$357"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1569287477018,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":171705.78776865502,"d":"HK$171,706"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":264,"d":"264 "}}]
[null,{"$f":"ROWS($B$4:B100)","v":{"v":97,"d":"97 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I99>0,EDATE(C99,1),\"\")),\"\"),\"\")","v":"2030-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":171705.78776865502,"d":"HK$171,706"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C100)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D101),0)),0)","v":{"v":713.9482721041672,"d":"HK$714"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C100)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":358.2024636548821,"d":"HK$358"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1507357590494,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":171347.58530500013,"d":"HK$171,348"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":263,"d":"263 "}}]
[null,{"$f":"ROWS($B$4:B101)","v":{"v":98,"d":"98 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I100>0,EDATE(C100,1),\"\")),\"\"),\"\")","v":"2030-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":171347.58530500013,"d":"HK$171,348"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C101)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D102),0)),0)","v":{"v":712.4495430461667,"d":"HK$712"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C101)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":359.69497392011067,"d":"HK$360"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1445169662775,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":170987.89033108,"d":"HK$170,988"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":262,"d":"262 "}}]
[null,{"$f":"ROWS($B$4:B102)","v":{"v":99,"d":"99 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I101>0,EDATE(C101,1),\"\")),\"\"),\"\")","v":"2030-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":170987.89033108,"d":"HK$170,988"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C102)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D103),0)),0)","v":{"v":710.9445692837579,"d":"HK$711"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C102)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":361.19370297811116,"d":"HK$361"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1382722618691,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":170626.6966281019,"d":"HK$170,627"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":261,"d":"261 "}}]
[null,{"$f":"ROWS($B$4:B103)","v":{"v":100,"d":"100 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I102>0,EDATE(C102,1),\"\")),\"\"),\"\")","v":"2030-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":170626.6966281019,"d":"HK$170,627"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C103)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D104),0)),0)","v":{"v":709.4333247973391,"d":"HK$709"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C103)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":362.6986767405199,"d":"HK$363"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.132001537859,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":170263.99795136138,"d":"HK$170,264"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":260,"d":"260 "}}]
[null,{"$f":"ROWS($B$4:B104)","v":{"v":101,"d":"101 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I103>0,EDATE(C103,1),\"\")),\"\"),\"\")","v":"2030-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":170263.99795136138,"d":"HK$170,264"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C104)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D105),0)),0)","v":{"v":707.9157834588934,"d":"HK$708"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C104)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":364.20992122693883,"d":"HK$364"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1257046858323,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":169899.78803013443,"d":"HK$169,900"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":259,"d":"259 "}}]
[null,{"$f":"ROWS($B$4:B105)","v":{"v":102,"d":"102 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I104>0,EDATE(C104,1),\"\")),\"\"),\"\")","v":"2030-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":169899.78803013443,"d":"HK$169,900"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C105)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D106),0)),0)","v":{"v":706.3919190315377,"d":"HK$706"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C105)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":365.72746256538437,"d":"HK$366"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.119381596922,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":169534.06056756905,"d":"HK$169,534"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":258,"d":"258 "}}]
[null,{"$f":"ROWS($B$4:B106)","v":{"v":103,"d":"103 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I105>0,EDATE(C105,1),\"\")),\"\"),\"\")","v":"2030-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":169534.06056756905,"d":"HK$169,534"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C106)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D107),0)),0)","v":{"v":704.8617051690679,"d":"HK$705"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C106)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":367.2513269927402,"d":"HK$367"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1130321618082,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":169166.80924057632,"d":"HK$169,167"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":257,"d":"257 "}}]
[null,{"$f":"ROWS($B$4:B107)","v":{"v":104,"d":"104 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I106>0,EDATE(C106,1),\"\")),\"\"),\"\")","v":"2031-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":169166.80924057632,"d":"HK$169,167"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C107)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D108),0)),0)","v":{"v":703.3251154155046,"d":"HK$703"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C107)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":368.78154085520987,"d":"HK$369"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.1066562707144,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":168798.0276997211,"d":"HK$168,798"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":256,"d":"256 "}}]
[null,{"$f":"ROWS($B$4:B108)","v":{"v":105,"d":"105 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I107>0,EDATE(C107,1),\"\")),\"\"),\"\")","v":"2031-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":168798.0276997211,"d":"HK$168,798"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C108)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D109),0)),0)","v":{"v":701.7821232046348,"d":"HK$702"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C108)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":370.31813060877323,"d":"HK$370"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.100253813408,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":168427.70956911234,"d":"HK$168,428"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":255,"d":"255 "}}]
[null,{"$f":"ROWS($B$4:B109)","v":{"v":106,"d":"106 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I108>0,EDATE(C108,1),\"\")),\"\"),\"\")","v":"2031-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":168427.70956911234,"d":"HK$168,428"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C109)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D110),0)),0)","v":{"v":700.2327018595529,"d":"HK$700"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C109)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":371.86112281964324,"d":"HK$372"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0938246791961,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":168055.8484462927,"d":"HK$168,056"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":254,"d":"254 "}}]
[null,{"$f":"ROWS($B$4:B110)","v":{"v":107,"d":"107 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I109>0,EDATE(C109,1),\"\")),\"\"),\"\")","v":"2031-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":168055.8484462927,"d":"HK$168,056"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C110)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D111),0)),0)","v":{"v":698.6768245921999,"d":"HK$699"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C110)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":373.41054416472497,"d":"HK$373"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.087368756925,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":167682.43790212797,"d":"HK$167,682"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":253,"d":"253 "}}]
[null,{"$f":"ROWS($B$4:B111)","v":{"v":108,"d":"108 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I110>0,EDATE(C110,1),\"\")),\"\"),\"\")","v":"2031-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":167682.43790212797,"d":"HK$167,682"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C111)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D112),0)),0)","v":{"v":697.1144645028996,"d":"HK$697"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C111)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":374.96642143207816,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0808859349777,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":167307.4714806959,"d":"HK$167,307"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":252,"d":"252 "}}]
[null,{"$f":"ROWS($B$4:B112)","v":{"v":109,"d":"109 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I111>0,EDATE(C111,1),\"\")),\"\"),\"\")","v":"2031-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":167307.4714806959,"d":"HK$167,307"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C112)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D113),0)),0)","v":{"v":695.5455945798939,"d":"HK$696"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C112)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":376.5287815213784,"d":"HK$377"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0743761012723,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":166930.94269917454,"d":"HK$166,931"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":251,"d":"251 "}}]
[null,{"$f":"ROWS($B$4:B113)","v":{"v":110,"d":"110 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I112>0,EDATE(C112,1),\"\")),\"\"),\"\")","v":"2031-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":166930.94269917454,"d":"HK$166,931"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C113)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D114),0)),0)","v":{"v":693.9701876988756,"d":"HK$694"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C113)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":378.09765144438427,"d":"HK$378"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0678391432598,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":166552.84504773017,"d":"HK$166,553"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":250,"d":"250 "}}]
[null,{"$f":"ROWS($B$4:B114)","v":{"v":111,"d":"111 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I113>0,EDATE(C113,1),\"\")),\"\"),\"\")","v":"2031-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":166552.84504773017,"d":"HK$166,553"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C114)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D115),0)),0)","v":{"v":692.3882166225198,"d":"HK$692"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C114)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":379.67305832540245,"d":"HK$380"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0612749479224,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":166173.17198940477,"d":"HK$166,173"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":249,"d":"249 "}}]
[null,{"$f":"ROWS($B$4:B115)","v":{"v":112,"d":"112 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I114>0,EDATE(C114,1),\"\")),\"\"),\"\")","v":"2031-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":166173.17198940477,"d":"HK$166,173"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C115)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D116),0)),0)","v":{"v":690.7996540000125,"d":"HK$691"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C115)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":381.25502940175835,"d":"HK$381"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.054683401771,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":165791.916960003,"d":"HK$165,792"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":248,"d":"248 "}}]
[null,{"$f":"ROWS($B$4:B116)","v":{"v":113,"d":"113 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I115>0,EDATE(C115,1),\"\")),\"\"),\"\")","v":"2031-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":165791.916960003,"d":"HK$165,792"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C116)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D117),0)),0)","v":{"v":689.2044723665781,"d":"HK$689"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C116)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":382.84359202426555,"d":"HK$383"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0480643908436,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":165409.07336797874,"d":"HK$165,409"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":247,"d":"247 "}}]
[null,{"$f":"ROWS($B$4:B117)","v":{"v":114,"d":"114 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I116>0,EDATE(C116,1),\"\")),\"\"),\"\")","v":"2031-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":165409.07336797874,"d":"HK$165,409"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C117)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D118),0)),0)","v":{"v":687.6026441430043,"d":"HK$688"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C117)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":384.4387736577001,"d":"HK$384"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0414178007045,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":165024.63459432105,"d":"HK$165,025"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":246,"d":"246 "}}]
[null,{"$f":"ROWS($B$4:B118)","v":{"v":115,"d":"115 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I117>0,EDATE(C117,1),\"\")),\"\"),\"\")","v":"2031-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":165024.63459432105,"d":"HK$165,025"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C118)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D119),0)),0)","v":{"v":685.9941416351656,"d":"HK$686"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C118)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":386.0406018812738,"d":"HK$386"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0347435164394,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":164638.59399243977,"d":"HK$164,639"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":245,"d":"245 "}}]
[null,{"$f":"ROWS($B$4:B119)","v":{"v":116,"d":"116 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I118>0,EDATE(C118,1),\"\")),\"\"),\"\")","v":"2032-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":164638.59399243977,"d":"HK$164,639"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C119)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D120),0)),0)","v":{"v":684.3789370335444,"d":"HK$684"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C119)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":387.64910438911255,"d":"HK$388"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.028041422657,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":164250.94488805067,"d":"HK$164,251"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":244,"d":"244 "}}]
[null,{"$f":"ROWS($B$4:B120)","v":{"v":117,"d":"117 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I119>0,EDATE(C119,1),\"\")),\"\"),\"\")","v":"2032-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":164250.94488805067,"d":"HK$164,251"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C120)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D121),0)),0)","v":{"v":682.7570024127497,"d":"HK$683"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C120)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":389.2643089907337,"d":"HK$389"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0213114034834,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":163861.68057905993,"d":"HK$163,862"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":243,"d":"243 "}}]
[null,{"$f":"ROWS($B$4:B121)","v":{"v":118,"d":"118 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I120>0,EDATE(C120,1),\"\")),\"\"),\"\")","v":"2032-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":163861.68057905993,"d":"HK$163,862"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C121)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D122),0)),0)","v":{"v":681.1283097310351,"d":"HK$681"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C121)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":390.8862436115286,"d":"HK$391"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0145533425637,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":163470.79433544842,"d":"HK$163,471"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":242,"d":"242 "}}]
[null,{"$f":"ROWS($B$4:B122)","v":{"v":119,"d":"119 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I121>0,EDATE(C121,1),\"\")),\"\"),\"\")","v":"2032-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":163470.79433544842,"d":"HK$163,471"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C122)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D123),0)),0)","v":{"v":679.4928308298132,"d":"HK$679"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C122)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":392.5149362932434,"d":"HK$393"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.0077671230565,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":163078.27939915517,"d":"HK$163,078"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":241,"d":"241 "}}]
[null,{"$f":"ROWS($B$4:B123)","v":{"v":120,"d":"120 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I122>0,EDATE(C122,1),\"\")),\"\"),\"\")","v":"2032-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":163078.27939915517,"d":"HK$163,078"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C123)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D124),0)),0)","v":{"v":677.8505374331696,"d":"HK$678"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C123)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":394.15041519446515,"d":"HK$394"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1447.000952627635,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":162684.12898396072,"d":"HK$162,684"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":240,"d":"240 "}}]
[null,{"$f":"ROWS($B$4:B124)","v":{"v":121,"d":"121 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I123>0,EDATE(C123,1),\"\")),\"\"),\"\")","v":"2032-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":162684.12898396072,"d":"HK$162,684"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C124)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D125),0)),0)","v":{"v":676.2014011473733,"d":"HK$676"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C124)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":395.79270859110875,"d":"HK$396"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9941097384822,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":162288.3362753696,"d":"HK$162,288"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":239,"d":"239 "}}]
[null,{"$f":"ROWS($B$4:B125)","v":{"v":122,"d":"122 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I124>0,EDATE(C124,1),\"\")),\"\"),\"\")","v":"2032-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":162288.3362753696,"d":"HK$162,288"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C125)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D126),0)),0)","v":{"v":674.5453934603862,"d":"HK$675"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C125)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":397.44184487690495,"d":"HK$397"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9872383372913,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":161890.89443049268,"d":"HK$161,891"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":238,"d":"238 "}}]
[null,{"$f":"ROWS($B$4:B126)","v":{"v":123,"d":"123 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I125>0,EDATE(C125,1),\"\")),\"\"),\"\")","v":"2032-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":161890.89443049268,"d":"HK$161,891"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C126)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D127),0)),0)","v":{"v":672.8824857413699,"d":"HK$673"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C126)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":399.0978525638921,"d":"HK$399"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.980338305262,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":161491.7965779288,"d":"HK$161,492"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":237,"d":"237 "}}]
[null,{"$f":"ROWS($B$4:B127)","v":{"v":124,"d":"124 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I126>0,EDATE(C126,1),\"\")),\"\"),\"\")","v":"2032-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":161491.7965779288,"d":"HK$161,492"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C127)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D128),0)),0)","v":{"v":671.2126492401912,"d":"HK$671"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C127)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":400.7607602829083,"d":"HK$401"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9734095230995,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":161091.0358176459,"d":"HK$161,091"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":236,"d":"236 "}}]
[null,{"$f":"ROWS($B$4:B128)","v":{"v":125,"d":"125 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I127>0,EDATE(C127,1),\"\")),\"\"),\"\")","v":"2032-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":161091.0358176459,"d":"HK$161,091"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C128)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D129),0)),0)","v":{"v":669.5358550869242,"d":"HK$670"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C128)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":402.4305967840872,"d":"HK$402"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9664518710115,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":160688.60522086182,"d":"HK$160,689"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":235,"d":"235 "}}]
[null,{"$f":"ROWS($B$4:B129)","v":{"v":126,"d":"126 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I128>0,EDATE(C128,1),\"\")),\"\"),\"\")","v":"2032-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":160688.60522086182,"d":"HK$160,689"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C129)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D130),0)),0)","v":{"v":667.8520742913519,"d":"HK$668"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C129)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":404.1073909373541,"d":"HK$404"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.959465228706,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":160284.49782992445,"d":"HK$160,284"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":234,"d":"234 "}}]
[null,{"$f":"ROWS($B$4:B130)","v":{"v":127,"d":"127 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I129>0,EDATE(C129,1),\"\")),\"\"),\"\")","v":"2032-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":160284.49782992445,"d":"HK$160,284"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C130)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D131),0)),0)","v":{"v":666.1612777424647,"d":"HK$666"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C130)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":405.79117173292644,"d":"HK$406"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9524494753912,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":159878.7066581915,"d":"HK$159,879"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":233,"d":"233 "}}]
[null,{"$f":"ROWS($B$4:B131)","v":{"v":128,"d":"128 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I130>0,EDATE(C130,1),\"\")),\"\"),\"\")","v":"2033-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":159878.7066581915,"d":"HK$159,879"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C131)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D132),0)),0)","v":{"v":664.4634362079571,"d":"HK$664"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C131)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":407.4819682818136,"d":"HK$407"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9454044897707,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":159471.2246899097,"d":"HK$159,471"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":232,"d":"232 "}}]
[null,{"$f":"ROWS($B$4:B132)","v":{"v":129,"d":"129 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I131>0,EDATE(C131,1),\"\")),\"\"),\"\")","v":"2033-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":159471.2246899097,"d":"HK$159,471"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C132)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D133),0)),0)","v":{"v":662.7585203337223,"d":"HK$663"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C132)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":409.1798098163211,"d":"HK$409"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9383301500434,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":159062.04488009337,"d":"HK$159,062"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":231,"d":"231 "}}]
[null,{"$f":"ROWS($B$4:B133)","v":{"v":130,"d":"130 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I132>0,EDATE(C132,1),\"\")),\"\"),\"\")","v":"2033-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":159062.04488009337,"d":"HK$159,062"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C133)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D134),0)),0)","v":{"v":661.046500643345,"d":"HK$661"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C133)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":410.88472569055574,"d":"HK$411"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9312263339007,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":158651.1601544028,"d":"HK$158,651"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":230,"d":"230 "}}]
[null,{"$f":"ROWS($B$4:B134)","v":{"v":131,"d":"131 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I133>0,EDATE(C133,1),\"\")),\"\"),\"\")","v":"2033-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":158651.1601544028,"d":"HK$158,651"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C134)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D135),0)),0)","v":{"v":659.3273475375912,"d":"HK$659"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C134)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":412.59674538093304,"d":"HK$413"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9240929185244,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":158238.56340902188,"d":"HK$158,239"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":229,"d":"229 "}}]
[null,{"$f":"ROWS($B$4:B135)","v":{"v":132,"d":"132 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I134>0,EDATE(C134,1),\"\")),\"\"),\"\")","v":"2033-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":158238.56340902188,"d":"HK$158,239"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C135)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D136),0)),0)","v":{"v":657.6010312938967,"d":"HK$658"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C135)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":414.31589848668705,"d":"HK$414"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9169297805838,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":157824.2475105352,"d":"HK$157,824"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":228,"d":"228 "}}]
[null,{"$f":"ROWS($B$4:B136)","v":{"v":133,"d":"133 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I135>0,EDATE(C135,1),\"\")),\"\"),\"\")","v":"2033-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":157824.2475105352,"d":"HK$157,824"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C136)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D137),0)),0)","v":{"v":655.8675220658534,"d":"HK$656"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C136)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":416.0422147303816,"d":"HK$416"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.909736796235,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":157408.20529580483,"d":"HK$157,408"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":227,"d":"227 "}}]
[null,{"$f":"ROWS($B$4:B137)","v":{"v":134,"d":"134 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I136>0,EDATE(C136,1),\"\")),\"\"),\"\")","v":"2033-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":157408.20529580483,"d":"HK$157,408"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C137)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D138),0)),0)","v":{"v":654.1267898826934,"d":"HK$654"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C137)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":417.7757239584248,"d":"HK$418"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.9025138411182,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":156990.4295718464,"d":"HK$156,990"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":226,"d":"226 "}}]
[null,{"$f":"ROWS($B$4:B138)","v":{"v":135,"d":"135 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I137>0,EDATE(C137,1),\"\")),\"\"),\"\")","v":"2033-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":156990.4295718464,"d":"HK$156,990"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C138)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D139),0)),0)","v":{"v":652.3788046487701,"d":"HK$652"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C138)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":419.51645614158497,"d":"HK$420"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8952607903552,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":156570.91311570484,"d":"HK$156,571"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":225,"d":"225 "}}]
[null,{"$f":"ROWS($B$4:B139)","v":{"v":136,"d":"136 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I138>0,EDATE(C138,1),\"\")),\"\"),\"\")","v":"2033-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":156570.91311570484,"d":"HK$156,571"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C139)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D140),0)),0)","v":{"v":650.6235361430389,"d":"HK$651"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C139)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":421.26444137550817,"d":"HK$421"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8879775185471,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":156149.64867432934,"d":"HK$156,150"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":224,"d":"224 "}}]
[null,{"$f":"ROWS($B$4:B140)","v":{"v":137,"d":"137 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I139>0,EDATE(C139,1),\"\")),\"\"),\"\")","v":"2033-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":156149.64867432934,"d":"HK$156,150"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C140)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D141),0)),0)","v":{"v":648.8609540185337,"d":"HK$649"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C140)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":423.01970988123946,"d":"HK$423"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.880663899773,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":155726.6289644481,"d":"HK$155,727"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":223,"d":"223 "}}]
[null,{"$f":"ROWS($B$4:B141)","v":{"v":138,"d":"138 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I140>0,EDATE(C140,1),\"\")),\"\"),\"\")","v":"2033-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":155726.6289644481,"d":"HK$155,727"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C141)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D142),0)),0)","v":{"v":647.0910278018431,"d":"HK$647"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C141)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":424.78229200574475,"d":"HK$425"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.873319807588,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":155301.84667244233,"d":"HK$155,302"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":222,"d":"222 "}}]
[null,{"$f":"ROWS($B$4:B142)","v":{"v":139,"d":"139 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I141>0,EDATE(C141,1),\"\")),\"\"),\"\")","v":"2033-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":155301.84667244233,"d":"HK$155,302"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C142)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D143),0)),0)","v":{"v":645.3137268925828,"d":"HK$645"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C142)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":426.55221822243533,"d":"HK$427"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8659451150181,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":154875.2944542199,"d":"HK$154,875"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":221,"d":"221 "}}]
[null,{"$f":"ROWS($B$4:B143)","v":{"v":140,"d":"140 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I142>0,EDATE(C142,1),\"\")),\"\"),\"\")","v":"2034-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":154875.2944542199,"d":"HK$154,875"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C143)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D144),0)),0)","v":{"v":643.5290205628676,"d":"HK$644"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C143)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":428.3295191316955,"d":"HK$428"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8585396945632,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":154446.9649350882,"d":"HK$154,447"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":220,"d":"220 "}}]
[null,{"$f":"ROWS($B$4:B144)","v":{"v":141,"d":"141 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I143>0,EDATE(C143,1),\"\")),\"\"),\"\")","v":"2034-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":154446.9649350882,"d":"HK$154,447"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C144)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D145),0)),0)","v":{"v":641.7368779567784,"d":"HK$642"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C144)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":430.1142254614109,"d":"HK$430"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8511034181893,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":154016.8507096268,"d":"HK$154,017"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":219,"d":"219 "}}]
[null,{"$f":"ROWS($B$4:B145)","v":{"v":142,"d":"142 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I144>0,EDATE(C144,1),\"\")),\"\"),\"\")","v":"2034-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":154016.8507096268,"d":"HK$154,017"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C145)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D146),0)),0)","v":{"v":639.9372680898305,"d":"HK$640"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C145)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":431.90636806750007,"d":"HK$432"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8436361573306,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":153584.9443415593,"d":"HK$153,585"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":218,"d":"218 "}}]
[null,{"$f":"ROWS($B$4:B146)","v":{"v":143,"d":"143 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I145>0,EDATE(C145,1),\"\")),\"\"),\"\")","v":"2034-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":153584.9443415593,"d":"HK$153,585"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C146)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D147),0)),0)","v":{"v":638.130159848437,"d":"HK$638"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C146)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":433.705977934448,"d":"HK$434"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.836137782885,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":153151.23836362487,"d":"HK$153,151"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":217,"d":"217 "}}]
[null,{"$f":"ROWS($B$4:B147)","v":{"v":144,"d":"144 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I146>0,EDATE(C146,1),\"\")),\"\"),\"\")","v":"2034-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":153151.23836362487,"d":"HK$153,151"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C147)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D148),0)),0)","v":{"v":636.315521989371,"d":"HK$636"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C147)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":435.5130861758415,"d":"HK$436"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8286081652125,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":152715.72527744903,"d":"HK$152,716"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":216,"d":"216 "}}]
[null,{"$f":"ROWS($B$4:B148)","v":{"v":145,"d":"145 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I147>0,EDATE(C147,1),\"\")),\"\"),\"\")","v":"2034-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":152715.72527744903,"d":"HK$152,716"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C148)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D149),0)),0)","v":{"v":634.4933231392256,"d":"HK$634"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C148)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":437.32772403490753,"d":"HK$437"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8210471741331,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":152278.39755341414,"d":"HK$152,278"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":215,"d":"215 "}}]
[null,{"$f":"ROWS($B$4:B149)","v":{"v":146,"d":"146 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I148>0,EDATE(C148,1),\"\")),\"\"),\"\")","v":"2034-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":152278.39755341414,"d":"HK$152,278"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C149)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D150),0)),0)","v":{"v":632.6635317938711,"d":"HK$633"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C149)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":439.14992288505294,"d":"HK$439"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.813454678924,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":151839.24763052908,"d":"HK$151,839"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":214,"d":"214 "}}]
[null,{"$f":"ROWS($B$4:B150)","v":{"v":147,"d":"147 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I149>0,EDATE(C149,1),\"\")),\"\"),\"\")","v":"2034-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":151839.24763052908,"d":"HK$151,839"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C150)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D151),0)),0)","v":{"v":630.8261163179111,"d":"HK$631"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C150)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":440.9797142304073,"d":"HK$441"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.8058305483185,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":151398.26791629868,"d":"HK$151,398"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":213,"d":"213 "}}]
[null,{"$f":"ROWS($B$4:B151)","v":{"v":148,"d":"148 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I150>0,EDATE(C150,1),\"\")),\"\"),\"\")","v":"2034-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":151398.26791629868,"d":"HK$151,398"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C151)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D152),0)),0)","v":{"v":628.9810449441345,"d":"HK$629"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C151)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":442.81712970636744,"d":"HK$443"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.798174650502,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":150955.4507865923,"d":"HK$150,955"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":212,"d":"212 "}}]
[null,{"$f":"ROWS($B$4:B152)","v":{"v":149,"d":"149 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I151>0,EDATE(C151,1),\"\")),\"\"),\"\")","v":"2034-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":150955.4507865923,"d":"HK$150,955"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C152)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D153),0)),0)","v":{"v":627.1282857729673,"d":"HK$627"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C152)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":444.66220108014386,"d":"HK$445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7904868531111,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":150510.78858551214,"d":"HK$150,511"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":211,"d":"211 "}}]
[null,{"$f":"ROWS($B$4:B153)","v":{"v":150,"d":"150 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I152>0,EDATE(C152,1),\"\")),\"\"),\"\")","v":"2034-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":150510.78858551214,"d":"HK$150,511"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C153)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D154),0)),0)","v":{"v":625.2678067719202,"d":"HK$625"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C153)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":446.5149602513112,"d":"HK$447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7827670232314,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":150064.27362526083,"d":"HK$150,064"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":210,"d":"210 "}}]
[null,{"$f":"ROWS($B$4:B154)","v":{"v":151,"d":"151 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I153>0,EDATE(C153,1),\"\")),\"\"),\"\")","v":"2034-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":150064.27362526083,"d":"HK$150,064"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C154)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D155),0)),0)","v":{"v":623.3995757750353,"d":"HK$623"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C154)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":448.3754392523585,"d":"HK$448"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7750150273937,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":149615.89818600848,"d":"HK$149,616"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":209,"d":"209 "}}]
[null,{"$f":"ROWS($B$4:B155)","v":{"v":152,"d":"152 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I154>0,EDATE(C154,1),\"\")),\"\"),\"\")","v":"2035-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":149615.89818600848,"d":"HK$149,616"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C155)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D156),0)),0)","v":{"v":621.5235604823301,"d":"HK$622"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C155)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":450.2436702492432,"d":"HK$450"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7672307315734,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":149165.65451575923,"d":"HK$149,166"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":208,"d":"208 "}}]
[null,{"$f":"ROWS($B$4:B156)","v":{"v":153,"d":"153 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I155>0,EDATE(C155,1),\"\")),\"\"),\"\")","v":"2035-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":149165.65451575923,"d":"HK$149,166"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C156)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D157),0)),0)","v":{"v":619.6397284592387,"d":"HK$620"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C156)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":452.1196855419483,"d":"HK$452"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.759414001187,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":148713.53483021728,"d":"HK$148,714"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":207,"d":"207 "}}]
[null,{"$f":"ROWS($B$4:B157)","v":{"v":154,"d":"154 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I156>0,EDATE(C156,1),\"\")),\"\"),\"\")","v":"2035-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":148713.53483021728,"d":"HK$148,714"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C157)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D158),0)),0)","v":{"v":617.748047136051,"d":"HK$618"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C157)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":454.00351756503983,"d":"HK$454"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.751564701091,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":148259.53131265225,"d":"HK$148,260"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":206,"d":"206 "}}]
[null,{"$f":"ROWS($B$4:B158)","v":{"v":155,"d":"155 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I157>0,EDATE(C157,1),\"\")),\"\"),\"\")","v":"2035-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":148259.53131265225,"d":"HK$148,260"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C158)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D159),0)),0)","v":{"v":615.84848380735,"d":"HK$616"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C158)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":455.8951988882275,"d":"HK$456"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7436826955775,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":147803.63611376402,"d":"HK$147,804"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":205,"d":"205 "}}]
[null,{"$f":"ROWS($B$4:B159)","v":{"v":156,"d":"156 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I158>0,EDATE(C158,1),\"\")),\"\"),\"\")","v":"2035-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":147803.63611376402,"d":"HK$147,804"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C159)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D160),0)),0)","v":{"v":613.9410056314463,"d":"HK$614"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C159)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":457.79476221692846,"d":"HK$458"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7357678483747,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":147345.8413515471,"d":"HK$147,346"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":204,"d":"204 "}}]
[null,{"$f":"ROWS($B$4:B160)","v":{"v":157,"d":"157 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I159>0,EDATE(C159,1),\"\")),\"\"),\"\")","v":"2035-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":147345.8413515471,"d":"HK$147,346"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C160)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D161),0)),0)","v":{"v":612.0255796298095,"d":"HK$612"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C160)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":459.7022403928324,"d":"HK$460"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.727820022642,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":146886.13911115428,"d":"HK$146,886"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":203,"d":"203 "}}]
[null,{"$f":"ROWS($B$4:B161)","v":{"v":158,"d":"158 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I160>0,EDATE(C160,1),\"\")),\"\"),\"\")","v":"2035-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":146886.13911115428,"d":"HK$146,886"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C161)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D162),0)),0)","v":{"v":610.1021726864991,"d":"HK$610"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C161)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":461.6176663944691,"d":"HK$462"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.719839080968,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":146424.5214447598,"d":"HK$146,425"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":202,"d":"202 "}}]
[null,{"$f":"ROWS($B$4:B162)","v":{"v":159,"d":"159 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I161>0,EDATE(C161,1),\"\")),\"\"),\"\")","v":"2035-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":146424.5214447598,"d":"HK$146,425"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C162)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D163),0)),0)","v":{"v":608.1707515475917,"d":"HK$608"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C162)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":463.54107333777944,"d":"HK$464"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7118248853712,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":145960.98037142202,"d":"HK$145,961"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":201,"d":"201 "}}]
[null,{"$f":"ROWS($B$4:B163)","v":{"v":160,"d":"160 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I162>0,EDATE(C162,1),\"\")),\"\"),\"\")","v":"2035-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":145960.98037142202,"d":"HK$145,961"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C163)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D164),0)),0)","v":{"v":606.2312828206055,"d":"HK$606"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C163)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":465.47249447668685,"d":"HK$465"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.7037772972924,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":145495.50787694534,"d":"HK$145,496"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":200,"d":"200 "}}]
[null,{"$f":"ROWS($B$4:B164)","v":{"v":161,"d":"161 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I163>0,EDATE(C163,1),\"\")),\"\"),\"\")","v":"2035-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":145495.50787694534,"d":"HK$145,496"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C164)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D165),0)),0)","v":{"v":604.2837329739236,"d":"HK$604"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C164)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":467.41196320367294,"d":"HK$467"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6956961775966,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":145028.09591374168,"d":"HK$145,028"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":199,"d":"199 "}}]
[null,{"$f":"ROWS($B$4:B165)","v":{"v":162,"d":"162 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I164>0,EDATE(C164,1),\"\")),\"\"),\"\")","v":"2035-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":145028.09591374168,"d":"HK$145,028"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C165)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D166),0)),0)","v":{"v":602.3280683362138,"d":"HK$602"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C165)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":469.35951305035496,"d":"HK$469"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6875813865688,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":144558.73640069133,"d":"HK$144,559"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":198,"d":"198 "}}]
[null,{"$f":"ROWS($B$4:B166)","v":{"v":163,"d":"163 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I165>0,EDATE(C165,1),\"\")),\"\"),\"\")","v":"2035-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":144558.73640069133,"d":"HK$144,559"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C166)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D167),0)),0)","v":{"v":600.3642550958469,"d":"HK$600"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C166)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":471.315177688065,"d":"HK$471"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.679432783912,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":144087.42122300327,"d":"HK$144,087"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":197,"d":"197 "}}]
[null,{"$f":"ROWS($B$4:B167)","v":{"v":164,"d":"164 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I166>0,EDATE(C166,1),\"\")),\"\"),\"\")","v":"2036-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":144087.42122300327,"d":"HK$144,087"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C167)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D168),0)),0)","v":{"v":598.3922593003118,"d":"HK$598"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C167)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":473.2789909284319,"d":"HK$473"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6712502287437,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":143614.14223207484,"d":"HK$143,614"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":196,"d":"196 "}}]
[null,{"$f":"ROWS($B$4:B168)","v":{"v":165,"d":"165 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I167>0,EDATE(C167,1),\"\")),\"\"),\"\")","v":"2036-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":143614.14223207484,"d":"HK$143,614"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C168)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D169),0)),0)","v":{"v":596.4120468556287,"d":"HK$596"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C168)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":475.250986723967,"d":"HK$475"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6630335795958,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":143138.89124535088,"d":"HK$143,139"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":195,"d":"195 "}}]
[null,{"$f":"ROWS($B$4:B169)","v":{"v":166,"d":"166 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I168>0,EDATE(C168,1),\"\")),\"\"),\"\")","v":"2036-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":143138.89124535088,"d":"HK$143,139"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C169)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D170),0)),0)","v":{"v":594.4235835257592,"d":"HK$594"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C169)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":477.2311991686503,"d":"HK$477"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6547826944095,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":142661.66004618222,"d":"HK$142,662"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":194,"d":"194 "}}]
[null,{"$f":"ROWS($B$4:B170)","v":{"v":167,"d":"167 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I169>0,EDATE(C169,1),\"\")),\"\"),\"\")","v":"2036-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":142661.66004618222,"d":"HK$142,662"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C170)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D171),0)),0)","v":{"v":592.4268349320155,"d":"HK$592"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C170)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":479.2196624985195,"d":"HK$479"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.646497430535,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":142182.44038368372,"d":"HK$142,182"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":193,"d":"193 "}}]
[null,{"$f":"ROWS($B$4:B171)","v":{"v":168,"d":"168 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I170>0,EDATE(C170,1),\"\")),\"\"),\"\")","v":"2036-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":142182.44038368372,"d":"HK$142,182"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C171)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D172),0)),0)","v":{"v":590.4217665524644,"d":"HK$590"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C171)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":481.21641109226334,"d":"HK$481"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6381776447279,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":141701.22397259146,"d":"HK$141,701"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":192,"d":"192 "}}]
[null,{"$f":"ROWS($B$4:B172)","v":{"v":169,"d":"169 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I171>0,EDATE(C171,1),\"\")),\"\"),\"\")","v":"2036-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":141701.22397259146,"d":"HK$141,701"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C172)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D173),0)),0)","v":{"v":588.4083437213319,"d":"HK$588"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C172)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":483.2214794718145,"d":"HK$483"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6298231931464,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":141218.00249311965,"d":"HK$141,218"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":191,"d":"191 "}}]
[null,{"$f":"ROWS($B$4:B173)","v":{"v":170,"d":"170 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I172>0,EDATE(C172,1),\"\")),\"\"),\"\")","v":"2036-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":141218.00249311965,"d":"HK$141,218"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C173)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D174),0)),0)","v":{"v":586.386531628403,"d":"HK$586"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C173)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":485.23490230294715,"d":"HK$485"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.62143393135,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":140732.76759081671,"d":"HK$140,733"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":190,"d":"190 "}}]
[null,{"$f":"ROWS($B$4:B174)","v":{"v":171,"d":"171 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I173>0,EDATE(C173,1),\"\")),\"\"),\"\")","v":"2036-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":140732.76759081671,"d":"HK$140,733"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C174)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D175),0)),0)","v":{"v":584.35629531842,"d":"HK$584"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C174)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":487.25671439587603,"d":"HK$487"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6130097142961,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":140245.51087642083,"d":"HK$140,246"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":189,"d":"189 "}}]
[null,{"$f":"ROWS($B$4:B175)","v":{"v":172,"d":"172 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I174>0,EDATE(C174,1),\"\")),\"\"),\"\")","v":"2036-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":140245.51087642083,"d":"HK$140,246"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C175)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D176),0)),0)","v":{"v":582.317599690479,"d":"HK$582"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C175)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":489.2869507058589,"d":"HK$489"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.6045503963378,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":139756.22392571496,"d":"HK$139,756"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":188,"d":"188 "}}]
[null,{"$f":"ROWS($B$4:B176)","v":{"v":173,"d":"173 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I175>0,EDATE(C175,1),\"\")),\"\"),\"\")","v":"2036-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":139756.22392571496,"d":"HK$139,756"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C176)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D177),0)),0)","v":{"v":580.2704094974215,"d":"HK$580"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C176)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":491.32564633379985,"d":"HK$491"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5960558312213,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":139264.89827938116,"d":"HK$139,265"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":187,"d":"187 "}}]
[null,{"$f":"ROWS($B$4:B177)","v":{"v":174,"d":"174 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I176>0,EDATE(C176,1),\"\")),\"\"),\"\")","v":"2036-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":139264.89827938116,"d":"HK$139,265"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C177)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D178),0)),0)","v":{"v":578.2146893452262,"d":"HK$578"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C177)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":493.3728365268574,"d":"HK$493"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5875258720837,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":138771.5254428543,"d":"HK$138,772"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":186,"d":"186 "}}]
[null,{"$f":"ROWS($B$4:B178)","v":{"v":175,"d":"175 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I177>0,EDATE(C177,1),\"\")),\"\"),\"\")","v":"2036-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":138771.5254428543,"d":"HK$138,772"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C178)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D179),0)),0)","v":{"v":576.1504036923968,"d":"HK$576"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C178)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":495.42855667905263,"d":"HK$495"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5789603714495,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":138276.09688617525,"d":"HK$138,276"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":185,"d":"185 "}}]
[null,{"$f":"ROWS($B$4:B179)","v":{"v":176,"d":"176 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I178>0,EDATE(C178,1),\"\")),\"\"),\"\")","v":"2037-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":138276.09688617525,"d":"HK$138,276"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C179)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D180),0)),0)","v":{"v":574.0775168493474,"d":"HK$574"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C179)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":497.492842331882,"d":"HK$497"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5703591812294,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":137778.60404384337,"d":"HK$137,779"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":184,"d":"184 "}}]
[null,{"$f":"ROWS($B$4:B180)","v":{"v":177,"d":"177 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I179>0,EDATE(C179,1),\"\")),\"\"),\"\")","v":"2037-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":137778.60404384337,"d":"HK$137,779"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C180)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D181),0)),0)","v":{"v":571.9959929777851,"d":"HK$572"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C180)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":499.56572917493156,"d":"HK$500"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5617221527168,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":137279.03831466843,"d":"HK$137,279"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":183,"d":"183 "}}]
[null,{"$f":"ROWS($B$4:B181)","v":{"v":178,"d":"178 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I180>0,EDATE(C180,1),\"\")),\"\"),\"\")","v":"2037-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":137279.03831466843,"d":"HK$137,279"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C181)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D182),0)),0)","v":{"v":569.9057960900915,"d":"HK$570"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C181)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":501.6472530464938,"d":"HK$502"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5530491365853,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":136777.39106162195,"d":"HK$136,777"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":182,"d":"182 "}}]
[null,{"$f":"ROWS($B$4:B182)","v":{"v":179,"d":"179 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I181>0,EDATE(C181,1),\"\")),\"\"),\"\")","v":"2037-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":136777.39106162195,"d":"HK$136,777"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C182)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D183),0)),0)","v":{"v":567.8068900486991,"d":"HK$568"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C182)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":503.73744993418757,"d":"HK$504"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5443399828866,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":136273.65361168777,"d":"HK$136,274"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":181,"d":"181 "}}]
[null,{"$f":"ROWS($B$4:B183)","v":{"v":180,"d":"180 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I182>0,EDATE(C182,1),\"\")),\"\"),\"\")","v":"2037-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":136273.65361168777,"d":"HK$136,274"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C183)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D184),0)),0)","v":{"v":565.6992385654675,"d":"HK$566"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C183)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":505.83635597558,"d":"HK$506"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5355945410474,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":135767.8172557122,"d":"HK$135,768"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":180,"d":"180 "}}]
[null,{"$f":"ROWS($B$4:B184)","v":{"v":181,"d":"181 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I183>0,EDATE(C183,1),\"\")),\"\"),\"\")","v":"2037-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":135767.8172557122,"d":"HK$135,768"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C184)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D185),0)),0)","v":{"v":563.5828052010559,"d":"HK$564"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C184)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":507.94400745881165,"d":"HK$508"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5268126598676,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":135259.8732482534,"d":"HK$135,260"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":179,"d":"179 "}}]
[null,{"$f":"ROWS($B$4:B185)","v":{"v":182,"d":"182 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I184>0,EDATE(C184,1),\"\")),\"\"),\"\")","v":"2037-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":135259.8732482534,"d":"HK$135,260"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C185)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D186),0)),0)","v":{"v":561.4575533642924,"d":"HK$561"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C185)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":510.0604408232234,"d":"HK$510"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.5179941875158,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":134749.81280743016,"d":"HK$134,750"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":178,"d":"178 "}}]
[null,{"$f":"ROWS($B$4:B186)","v":{"v":183,"d":"183 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I185>0,EDATE(C185,1),\"\")),\"\"),\"\")","v":"2037-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":134749.81280743016,"d":"HK$134,750"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C186)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D187),0)),0)","v":{"v":559.3234463115424,"d":"HK$559"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C186)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":512.1856926599867,"d":"HK$512"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.509138971529,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":134237.62711477018,"d":"HK$134,238"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":177,"d":"177 "}}]
[null,{"$f":"ROWS($B$4:B187)","v":{"v":184,"d":"184 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I186>0,EDATE(C186,1),\"\")),\"\"),\"\")","v":"2037-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":134237.62711477018,"d":"HK$134,238"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C187)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D188),0)),0)","v":{"v":557.1804471460727,"d":"HK$557"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C187)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":514.3197997127365,"d":"HK$514"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.500246858809,"d":"HK$1,447"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":133723.30731505743,"d":"HK$133,723"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":176,"d":"176 "}}]
[null,{"$f":"ROWS($B$4:B188)","v":{"v":185,"d":"185 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I187>0,EDATE(C187,1),\"\")),\"\"),\"\")","v":"2037-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":133723.30731505743,"d":"HK$133,723"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C188)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D189),0)),0)","v":{"v":555.0285188174134,"d":"HK$555"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C188)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":516.4627988782064,"d":"HK$516"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4913176956197,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":133206.84451617923,"d":"HK$133,207"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":175,"d":"175 "}}]
[null,{"$f":"ROWS($B$4:B189)","v":{"v":186,"d":"186 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I188>0,EDATE(C188,1),\"\")),\"\"),\"\")","v":"2037-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":133206.84451617923,"d":"HK$133,207"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C189)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D190),0)),0)","v":{"v":552.8676241207181,"d":"HK$553"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C189)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":518.6147272068655,"d":"HK$519"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4823513275837,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":132688.22978897236,"d":"HK$132,688"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":174,"d":"174 "}}]
[null,{"$f":"ROWS($B$4:B190)","v":{"v":187,"d":"187 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I189>0,EDATE(C189,1),\"\")),\"\"),\"\")","v":"2037-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":132688.22978897236,"d":"HK$132,688"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C190)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D191),0)),0)","v":{"v":550.69772569612,"d":"HK$551"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C190)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":520.7756219035608,"d":"HK$521"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.473347599681,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":132167.4541670688,"d":"HK$132,167"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":173,"d":"173 "}}]
[null,{"$f":"ROWS($B$4:B191)","v":{"v":188,"d":"188 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I190>0,EDATE(C190,1),\"\")),\"\"),\"\")","v":"2038-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":132167.4541670688,"d":"HK$132,167"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C191)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D192),0)),0)","v":{"v":548.518786028086,"d":"HK$549"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C191)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":522.9455203281589,"d":"HK$523"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4643063562448,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":131644.50864674064,"d":"HK$131,645"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":172,"d":"172 "}}]
[null,{"$f":"ROWS($B$4:B192)","v":{"v":189,"d":"189 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I191>0,EDATE(C191,1),\"\")),\"\"),\"\")","v":"2038-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":131644.50864674064,"d":"HK$131,645"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C192)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D193),0)),0)","v":{"v":546.3307674447685,"d":"HK$546"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C192)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":525.124459996193,"d":"HK$525"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4552274409616,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":131119.38418674446,"d":"HK$131,119"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":171,"d":"171 "}}]
[null,{"$f":"ROWS($B$4:B193)","v":{"v":190,"d":"190 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I192>0,EDATE(C192,1),\"\")),\"\"),\"\")","v":"2038-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":131119.38418674446,"d":"HK$131,119"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C193)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D194),0)),0)","v":{"v":544.133632117354,"d":"HK$544"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C193)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":527.3124785795105,"d":"HK$527"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4461106968645,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":130592.07170816495,"d":"HK$130,592"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":170,"d":"170 "}}]
[null,{"$f":"ROWS($B$4:B194)","v":{"v":191,"d":"191 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I193>0,EDATE(C193,1),\"\")),\"\"),\"\")","v":"2038-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":130592.07170816495,"d":"HK$130,592"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C194)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D195),0)),0)","v":{"v":541.9273420594085,"d":"HK$542"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C194)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":529.5096139069252,"d":"HK$530"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4369559663337,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":130062.56209425803,"d":"HK$130,063"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":169,"d":"169 "}}]
[null,{"$f":"ROWS($B$4:B195)","v":{"v":192,"d":"192 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I194>0,EDATE(C194,1),\"\")),\"\"),\"\")","v":"2038-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":130062.56209425803,"d":"HK$130,063"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C195)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D196),0)),0)","v":{"v":539.7118591262215,"d":"HK$540"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C195)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":531.7159039648708,"d":"HK$532"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4277630910924,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":129530.84619029316,"d":"HK$129,531"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":168,"d":"168 "}}]
[null,{"$f":"ROWS($B$4:B196)","v":{"v":193,"d":"193 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I195>0,EDATE(C195,1),\"\")),\"\"),\"\")","v":"2038-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":129530.84619029316,"d":"HK$129,531"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C196)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D197),0)),0)","v":{"v":537.4871450141462,"d":"HK$537"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C196)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":533.9313868980577,"d":"HK$534"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.418531912204,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":128996.9148033951,"d":"HK$128,997"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":167,"d":"167 "}}]
[null,{"$f":"ROWS($B$4:B197)","v":{"v":194,"d":"194 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I196>0,EDATE(C196,1),\"\")),\"\"),\"\")","v":"2038-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":128996.9148033951,"d":"HK$128,997"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C197)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D198),0)),0)","v":{"v":535.2531612599374,"d":"HK$535"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C197)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":536.1561010101329,"d":"HK$536"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.4092622700705,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":128460.75870238498,"d":"HK$128,461"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":166,"d":"166 "}}]
[null,{"$f":"ROWS($B$4:B198)","v":{"v":195,"d":"195 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I197>0,EDATE(C197,1),\"\")),\"\"),\"\")","v":"2038-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":128460.75870238498,"d":"HK$128,461"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C198)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D199),0)),0)","v":{"v":533.009869240086,"d":"HK$533"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C198)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":538.3900847643417,"d":"HK$538"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.3999540044279,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":127922.36861762064,"d":"HK$127,922"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":165,"d":"165 "}}]
[null,{"$f":"ROWS($B$4:B199)","v":{"v":196,"d":"196 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I198>0,EDATE(C198,1),\"\")),\"\"),\"\")","v":"2038-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":127922.36861762064,"d":"HK$127,922"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C199)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D200),0)),0)","v":{"v":530.7572301701518,"d":"HK$531"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C199)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":540.6333767841933,"d":"HK$541"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.390606954345,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":127381.73524083645,"d":"HK$127,382"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":164,"d":"164 "}}]
[null,{"$f":"ROWS($B$4:B200)","v":{"v":197,"d":"197 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I199>0,EDATE(C199,1),\"\")),\"\"),\"\")","v":"2038-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":127381.73524083645,"d":"HK$127,382"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C200)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D201),0)),0)","v":{"v":528.4952051040931,"d":"HK$528"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C200)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":542.8860158541274,"d":"HK$543"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.3812209582206,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":126838.84922498233,"d":"HK$126,839"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":163,"d":"163 "}}]
[null,{"$f":"ROWS($B$4:B201)","v":{"v":198,"d":"198 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I200>0,EDATE(C200,1),\"\")),\"\"),\"\")","v":"2038-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":126838.84922498233,"d":"HK$126,839"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C201)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D202),0)),0)","v":{"v":526.2237549335922,"d":"HK$526"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C201)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":545.1480409201862,"d":"HK$545"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.3717958537784,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":126293.70118406214,"d":"HK$126,294"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":162,"d":"162 "}}]
[null,{"$f":"ROWS($B$4:B202)","v":{"v":199,"d":"199 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I201>0,EDATE(C201,1),\"\")),\"\"),\"\")","v":"2038-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":126293.70118406214,"d":"HK$126,294"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C202)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D203),0)),0)","v":{"v":523.9428403873811,"d":"HK$524"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C202)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":547.419491090687,"d":"HK$547"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.362331478068,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":125746.28169297146,"d":"HK$125,746"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":161,"d":"161 "}}]
[null,{"$f":"ROWS($B$4:B203)","v":{"v":200,"d":"200 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I202>0,EDATE(C202,1),\"\")),\"\"),\"\")","v":"2039-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":125746.28169297146,"d":"HK$125,746"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C203)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D204),0)),0)","v":{"v":521.6524220305606,"d":"HK$522"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C203)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":549.7004056368983,"d":"HK$550"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.3528276674588,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":125196.58128733456,"d":"HK$125,197"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":160,"d":"160 "}}]
[null,{"$f":"ROWS($B$4:B204)","v":{"v":201,"d":"201 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I203>0,EDATE(C203,1),\"\")),\"\"),\"\")","v":"2039-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":125196.58128733456,"d":"HK$125,197"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C204)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D205),0)),0)","v":{"v":519.3524602639202,"d":"HK$519"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C204)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":551.9908239937188,"d":"HK$552"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.343284257639,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":124644.59046334084,"d":"HK$124,645"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":159,"d":"159 "}}]
[null,{"$f":"ROWS($B$4:B205)","v":{"v":202,"d":"202 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I204>0,EDATE(C204,1),\"\")),\"\"),\"\")","v":"2039-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":124644.59046334084,"d":"HK$124,645"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C205)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D206),0)),0)","v":{"v":517.042915323252,"d":"HK$517"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C205)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":554.2907857603592,"d":"HK$554"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.3337010836112,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":124090.29967758048,"d":"HK$124,090"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":158,"d":"158 "}}]
[null,{"$f":"ROWS($B$4:B206)","v":{"v":203,"d":"203 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I205>0,EDATE(C205,1),\"\")),\"\"),\"\")","v":"2039-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":124090.29967758048,"d":"HK$124,090"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C206)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D207),0)),0)","v":{"v":514.7237472786644,"d":"HK$515"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C206)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":556.6003307010275,"d":"HK$557"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.324077979692,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":123533.69934687945,"d":"HK$123,534"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":157,"d":"157 "}}]
[null,{"$f":"ROWS($B$4:B207)","v":{"v":204,"d":"204 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I206>0,EDATE(C206,1),\"\")),\"\"),\"\")","v":"2039-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":123533.69934687945,"d":"HK$123,534"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C207)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D208),0)),0)","v":{"v":512.394916033891,"d":"HK$512"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C207)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":558.9194987456151,"d":"HK$559"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.314414779506,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":122974.77984813384,"d":"HK$122,975"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":156,"d":"156 "}}]
[null,{"$f":"ROWS($B$4:B208)","v":{"v":205,"d":"205 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I207>0,EDATE(C207,1),\"\")),\"\"),\"\")","v":"2039-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":122974.77984813384,"d":"HK$122,975"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C208)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D209),0)),0)","v":{"v":510.0563813255977,"d":"HK$510"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C208)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":561.2483299903884,"d":"HK$561"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.304711315986,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":122413.53151814346,"d":"HK$122,414"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":155,"d":"155 "}}]
[null,{"$f":"ROWS($B$4:B209)","v":{"v":206,"d":"206 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I208>0,EDATE(C208,1),\"\")),\"\"),\"\")","v":"2039-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":122413.53151814346,"d":"HK$122,414"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C209)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D210),0)),0)","v":{"v":507.7081027226866,"d":"HK$508"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C209)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":563.5868646986818,"d":"HK$564"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2949674213683,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":121849.94465344478,"d":"HK$121,850"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":154,"d":"154 "}}]
[null,{"$f":"ROWS($B$4:B210)","v":{"v":207,"d":"207 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I209>0,EDATE(C209,1),\"\")),\"\"),\"\")","v":"2039-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":121849.94465344478,"d":"HK$121,850"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C210)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D211),0)),0)","v":{"v":505.3500396255966,"d":"HK$505"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C210)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":565.9351433015929,"d":"HK$566"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2851829271895,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":121284.00951014318,"d":"HK$121,284"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":153,"d":"153 "}}]
[null,{"$f":"ROWS($B$4:B211)","v":{"v":208,"d":"208 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I210>0,EDATE(C210,1),\"\")),\"\"),\"\")","v":"2039-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":121284.00951014318,"d":"HK$121,284"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C211)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D212),0)),0)","v":{"v":502.98215126560206,"d":"HK$503"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C211)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":568.2932063986827,"d":"HK$568"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.275357664285,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":120715.7163037445,"d":"HK$120,716"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":152,"d":"152 "}}]
[null,{"$f":"ROWS($B$4:B212)","v":{"v":209,"d":"209 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I211>0,EDATE(C211,1),\"\")),\"\"),\"\")","v":"2039-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":120715.7163037445,"d":"HK$120,716"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C212)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D213),0)),0)","v":{"v":500.6043967041076,"d":"HK$501"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C212)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":570.6610947586775,"d":"HK$571"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2654914627851,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":120145.05520898582,"d":"HK$120,145"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":151,"d":"151 "}}]
[null,{"$f":"ROWS($B$4:B213)","v":{"v":210,"d":"210 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I212>0,EDATE(C212,1),\"\")),\"\"),\"\")","v":"2039-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":120145.05520898582,"d":"HK$120,145"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C213)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D214),0)),0)","v":{"v":498.2167348319402,"d":"HK$498"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C213)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":573.0388493201718,"d":"HK$573"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.255584152112,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":119572.01635966565,"d":"HK$119,572"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":150,"d":"150 "}}]
[null,{"$f":"ROWS($B$4:B214)","v":{"v":211,"d":"211 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I213>0,EDATE(C213,1),\"\")),\"\"),\"\")","v":"2039-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":119572.01635966565,"d":"HK$119,572"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C214)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D215),0)),0)","v":{"v":495.81912436863877,"d":"HK$496"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C214)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":575.4265111923393,"d":"HK$575"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.245635560978,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":118996.5898484733,"d":"HK$118,997"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":149,"d":"149 "}}]
[null,{"$f":"ROWS($B$4:B215)","v":{"v":212,"d":"212 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I214>0,EDATE(C214,1),\"\")),\"\"),\"\")","v":"2040-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":118996.5898484733,"d":"HK$118,997"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C215)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D216),0)),0)","v":{"v":493.4115238617403,"d":"HK$493"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C215)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":577.8241216556406,"d":"HK$578"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2356455173808,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":118418.76572681767,"d":"HK$118,419"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":148,"d":"148 "}}]
[null,{"$f":"ROWS($B$4:B216)","v":{"v":213,"d":"213 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I215>0,EDATE(C215,1),\"\")),\"\"),\"\")","v":"2040-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":118418.76572681767,"d":"HK$118,419"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C216)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D217),0)),0)","v":{"v":490.993891686063,"d":"HK$491"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C216)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":580.2317221625392,"d":"HK$580"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2256138486023,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":117838.53400465513,"d":"HK$117,839"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":147,"d":"147 "}}]
[null,{"$f":"ROWS($B$4:B217)","v":{"v":214,"d":"214 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I216>0,EDATE(C216,1),\"\")),\"\"),\"\")","v":"2040-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":117838.53400465513,"d":"HK$117,839"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C217)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D218),0)),0)","v":{"v":488.56618604298717,"d":"HK$489"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C217)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":582.6493543382164,"d":"HK$583"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.2155403812035,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":117255.88465031692,"d":"HK$117,256"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":146,"d":"146 "}}]
[null,{"$f":"ROWS($B$4:B218)","v":{"v":215,"d":"215 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I217>0,EDATE(C217,1),\"\")),\"\"),\"\")","v":"2040-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":117255.88465031692,"d":"HK$117,256"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C218)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D219),0)),0)","v":{"v":486.12836495973175,"d":"HK$486"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C218)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":585.0770599812922,"d":"HK$585"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.205424941024,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":116670.80759033562,"d":"HK$116,671"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":145,"d":"145 "}}]
[null,{"$f":"ROWS($B$4:B219)","v":{"v":216,"d":"216 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I218>0,EDATE(C218,1),\"\")),\"\"),\"\")","v":"2040-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":116670.80759033562,"d":"HK$116,671"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C219)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D220),0)),0)","v":{"v":483.68038628862945,"d":"HK$484"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C219)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":587.5148810645477,"d":"HK$588"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.195267353177,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":116083.29270927107,"d":"HK$116,083"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":144,"d":"144 "}}]
[null,{"$f":"ROWS($B$4:B220)","v":{"v":217,"d":"217 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I219>0,EDATE(C219,1),\"\")),\"\"),\"\")","v":"2040-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":116083.29270927107,"d":"HK$116,083"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C220)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D221),0)),0)","v":{"v":481.22220770639757,"d":"HK$481"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C220)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":589.96285973565,"d":"HK$590"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1850674420475,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":115493.32984953542,"d":"HK$115,493"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":143,"d":"143 "}}]
[null,{"$f":"ROWS($B$4:B221)","v":{"v":218,"d":"218 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I220>0,EDATE(C220,1),\"\")),\"\"),\"\")","v":"2040-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":115493.32984953542,"d":"HK$115,493"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C221)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D222),0)),0)","v":{"v":478.7537867134064,"d":"HK$479"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C221)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":592.4210383178818,"d":"HK$592"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.174825031288,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":114900.90881121754,"d":"HK$114,901"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":142,"d":"142 "}}]
[null,{"$f":"ROWS($B$4:B222)","v":{"v":219,"d":"219 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I221>0,EDATE(C221,1),\"\")),\"\"),\"\")","v":"2040-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":114900.90881121754,"d":"HK$114,901"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C222)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D223),0)),0)","v":{"v":476.2750806329444,"d":"HK$476"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C222)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":594.889459310873,"d":"HK$595"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1645399438175,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":114306.01935190667,"d":"HK$114,306"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":141,"d":"141 "}}]
[null,{"$f":"ROWS($B$4:B223)","v":{"v":220,"d":"220 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I222>0,EDATE(C222,1),\"\")),\"\"),\"\")","v":"2040-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":114306.01935190667,"d":"HK$114,306"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C223)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D224),0)),0)","v":{"v":473.7860466104805,"d":"HK$474"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C223)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":597.3681653913351,"d":"HK$597"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1542120018157,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":113708.65118651533,"d":"HK$113,709"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":140,"d":"140 "}}]
[null,{"$f":"ROWS($B$4:B224)","v":{"v":221,"d":"221 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I223>0,EDATE(C223,1),\"\")),\"\"),\"\")","v":"2040-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":113708.65118651533,"d":"HK$113,709"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C224)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D225),0)),0)","v":{"v":471.286641612923,"d":"HK$471"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C224)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":599.8571994137989,"d":"HK$600"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.143841026722,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":113108.79398710153,"d":"HK$113,109"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":139,"d":"139 "}}]
[null,{"$f":"ROWS($B$4:B225)","v":{"v":222,"d":"222 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I224>0,EDATE(C224,1),\"\")),\"\"),\"\")","v":"2040-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":113108.79398710153,"d":"HK$113,109"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C225)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D226),0)),0)","v":{"v":468.7768224278757,"d":"HK$469"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C225)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":602.3566044113562,"d":"HK$602"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.133426839232,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":112506.43738269017,"d":"HK$112,506"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":138,"d":"138 "}}]
[null,{"$f":"ROWS($B$4:B226)","v":{"v":223,"d":"223 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I225>0,EDATE(C225,1),\"\")),\"\"),\"\")","v":"2040-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":112506.43738269017,"d":"HK$112,506"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C226)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D227),0)),0)","v":{"v":466.2565456628907,"d":"HK$466"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C226)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":604.8664235964037,"d":"HK$605"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1229692592945,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":111901.57095909376,"d":"HK$111,902"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":137,"d":"137 "}}]
[null,{"$f":"ROWS($B$4:B227)","v":{"v":224,"d":"224 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I226>0,EDATE(C226,1),\"\")),\"\"),\"\")","v":"2041-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":111901.57095909376,"d":"HK$111,902"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C227)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D228),0)),0)","v":{"v":463.7257677447182,"d":"HK$464"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C227)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":607.3867003613885,"d":"HK$607"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1124681061067,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":111294.18425873238,"d":"HK$111,294"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":136,"d":"136 "}}]
[null,{"$f":"ROWS($B$4:B228)","v":{"v":225,"d":"225 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I227>0,EDATE(C227,1),\"\")),\"\"),\"\")","v":"2041-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":111294.18425873238,"d":"HK$111,294"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C228)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D229),0)),0)","v":{"v":461.1844449185534,"d":"HK$461"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C228)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":609.917478279561,"d":"HK$610"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.1019231981145,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":110684.26678045282,"d":"HK$110,684"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":135,"d":"135 "}}]
[null,{"$f":"ROWS($B$4:B229)","v":{"v":226,"d":"226 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I228>0,EDATE(C228,1),\"\")),\"\"),\"\")","v":"2041-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":110684.26678045282,"d":"HK$110,684"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C229)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D230),0)),0)","v":{"v":458.6325332472796,"d":"HK$459"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C229)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":612.4588011057259,"d":"HK$612"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0913343530055,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":110071.8079793471,"d":"HK$110,072"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":134,"d":"134 "}}]
[null,{"$f":"ROWS($B$4:B230)","v":{"v":227,"d":"227 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I229>0,EDATE(C229,1),\"\")),\"\"),\"\")","v":"2041-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":110071.8079793471,"d":"HK$110,072"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C230)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D231),0)),0)","v":{"v":456.0699886107087,"d":"HK$456"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C230)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":615.010712777,"d":"HK$615"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0807013877088,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":109456.7972665701,"d":"HK$109,457"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":133,"d":"133 "}}]
[null,{"$f":"ROWS($B$4:B231)","v":{"v":228,"d":"228 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I230>0,EDATE(C230,1),\"\")),\"\"),\"\")","v":"2041-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":109456.7972665701,"d":"HK$109,457"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C231)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D232),0)),0)","v":{"v":453.4967667048188,"d":"HK$453"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C231)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":617.5732574135708,"d":"HK$618"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0700241183895,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":108839.22400915652,"d":"HK$108,839"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":132,"d":"132 "}}]
[null,{"$f":"ROWS($B$4:B232)","v":{"v":229,"d":"229 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I231>0,EDATE(C231,1),\"\")),\"\"),\"\")","v":"2041-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":108839.22400915652,"d":"HK$108,839"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C232)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D233),0)),0)","v":{"v":450.91282304098775,"d":"HK$451"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C232)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":620.1464793194606,"d":"HK$620"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0593023604483,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":108219.07752983706,"d":"HK$108,219"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":131,"d":"131 "}}]
[null,{"$f":"ROWS($B$4:B233)","v":{"v":230,"d":"230 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I232>0,EDATE(C232,1),\"\")),\"\"),\"\")","v":"2041-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":108219.07752983706,"d":"HK$108,219"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C233)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D234),0)),0)","v":{"v":448.318112945224,"d":"HK$448"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C233)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":622.7304229832915,"d":"HK$623"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0485359285155,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":107596.34710685376,"d":"HK$107,596"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":130,"d":"130 "}}]
[null,{"$f":"ROWS($B$4:B234)","v":{"v":231,"d":"231 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I233>0,EDATE(C233,1),\"\")),\"\"),\"\")","v":"2041-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":107596.34710685376,"d":"HK$107,596"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C234)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D235),0)),0)","v":{"v":445.7125915573946,"d":"HK$446"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C234)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":625.3251330790554,"d":"HK$625"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.03772463645,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":106971.02197377471,"d":"HK$106,971"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":129,"d":"129 "}}]
[null,{"$f":"ROWS($B$4:B235)","v":{"v":232,"d":"232 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I234>0,EDATE(C234,1),\"\")),\"\"),\"\")","v":"2041-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":106971.02197377471,"d":"HK$106,971"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C235)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D236),0)),0)","v":{"v":443.0962138304493,"d":"HK$443"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C235)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":627.9306544668847,"d":"HK$628"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.026868297334,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":106343.09131930783,"d":"HK$106,343"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":128,"d":"128 "}}]
[null,{"$f":"ROWS($B$4:B236)","v":{"v":233,"d":"233 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I235>0,EDATE(C235,1),\"\")),\"\"),\"\")","v":"2041-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":106343.09131930783,"d":"HK$106,343"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C236)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D237),0)),0)","v":{"v":440.4689345296417,"d":"HK$440"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C236)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":630.54703219383,"d":"HK$631"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.0159667234716,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":105712.544287114,"d":"HK$105,713"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":127,"d":"127 "}}]
[null,{"$f":"ROWS($B$4:B237)","v":{"v":234,"d":"234 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I236>0,EDATE(C236,1),\"\")),\"\"),\"\")","v":"2041-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":105712.544287114,"d":"HK$105,713"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C237)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D238),0)),0)","v":{"v":437.8307082317473,"d":"HK$438"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C237)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":633.1743114946375,"d":"HK$633"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1446.005019726385,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":105079.36997561935,"d":"HK$105,079"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":126,"d":"126 "}}]
[null,{"$f":"ROWS($B$4:B238)","v":{"v":235,"d":"235 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I237>0,EDATE(C237,1),\"\")),\"\"),\"\")","v":"2041-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":105079.36997561935,"d":"HK$105,079"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C238)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D239),0)),0)","v":{"v":435.1814893242784,"d":"HK$435"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C238)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":635.8125377925319,"d":"HK$636"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9940271168102,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":104443.55743782682,"d":"HK$104,444"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":125,"d":"125 "}}]
[null,{"$f":"ROWS($B$4:B239)","v":{"v":236,"d":"236 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I238>0,EDATE(C238,1),\"\")),\"\"),\"\")","v":"2042-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":104443.55743782682,"d":"HK$104,444"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C239)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D240),0)),0)","v":{"v":432.5212320046951,"d":"HK$433"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C239)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":638.4617567000007,"d":"HK$638"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9829887046958,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":103805.09568112683,"d":"HK$103,805"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":124,"d":"124 "}}]
[null,{"$f":"ROWS($B$4:B240)","v":{"v":237,"d":"237 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I239>0,EDATE(C239,1),\"\")),\"\"),\"\")","v":"2042-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":103805.09568112683,"d":"HK$103,805"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C240)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D241),0)),0)","v":{"v":429.84989027961353,"d":"HK$430"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C240)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":641.122014019584,"d":"HK$641"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9719042991974,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":103163.97366710725,"d":"HK$103,164"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":123,"d":"123 "}}]
[null,{"$f":"ROWS($B$4:B241)","v":{"v":238,"d":"238 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I240>0,EDATE(C240,1),\"\")),\"\"),\"\")","v":"2042-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":103163.97366710725,"d":"HK$103,164"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C241)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D242),0)),0)","v":{"v":427.1674179640107,"d":"HK$427"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C241)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":643.7933557446657,"d":"HK$644"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9607737086765,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":102520.18031136258,"d":"HK$102,520"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":122,"d":"122 "}}]
[null,{"$f":"ROWS($B$4:B242)","v":{"v":239,"d":"239 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I241>0,EDATE(C241,1),\"\")),\"\"),\"\")","v":"2042-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":102520.18031136258,"d":"HK$102,520"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C242)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D243),0)),0)","v":{"v":424.4737686804263,"d":"HK$424"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C242)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":646.4758280602686,"d":"HK$646"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.949596740695,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":101873.70448330231,"d":"HK$101,874"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":121,"d":"121 "}}]
[null,{"$f":"ROWS($B$4:B243)","v":{"v":240,"d":"240 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I242>0,EDATE(C242,1),\"\")),\"\"),\"\")","v":"2042-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":101873.70448330231,"d":"HK$101,874"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C243)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D244),0)),0)","v":{"v":421.76889585816025,"d":"HK$422"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C243)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":649.169477343853,"d":"HK$649"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9383732020133,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":101224.53500595846,"d":"HK$101,225"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":120,"d":"120 "}}]
[null,{"$f":"ROWS($B$4:B244)","v":{"v":241,"d":"241 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I243>0,EDATE(C243,1),\"\")),\"\"),\"\")","v":"2042-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":101224.53500595846,"d":"HK$101,225"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C244)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D245),0)),0)","v":{"v":419.05275273246804,"d":"HK$419"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C244)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":651.8743501661189,"d":"HK$652"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.927102898587,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":100572.66065579234,"d":"HK$100,573"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":119,"d":"119 "}}]
[null,{"$f":"ROWS($B$4:B245)","v":{"v":242,"d":"242 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I244>0,EDATE(C244,1),\"\")),\"\"),\"\")","v":"2042-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":100572.66065579234,"d":"HK$100,573"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C245)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D246),0)),0)","v":{"v":416.3252923437522,"d":"HK$416"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C245)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":654.5904932918112,"d":"HK$655"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9157856355635,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":99918.07016250053,"d":"HK$99,918"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":118,"d":"118 "}}]
[null,{"$f":"ROWS($B$4:B246)","v":{"v":243,"d":"243 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I245>0,EDATE(C245,1),\"\")),\"\"),\"\")","v":"2042-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":99918.07016250053,"d":"HK$99,918"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C246)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D247),0)),0)","v":{"v":413.58646753675004,"d":"HK$414"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C246)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":657.3179536805272,"d":"HK$657"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.9044212172773,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":99260.75220882,"d":"HK$99,261"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":117,"d":"117 "}}]
[null,{"$f":"ROWS($B$4:B247)","v":{"v":244,"d":"244 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I246>0,EDATE(C246,1),\"\")),\"\"),\"\")","v":"2042-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":99260.75220882,"d":"HK$99,261"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C247)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D248),0)),0)","v":{"v":410.83623095971865,"d":"HK$411"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C247)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":660.0567784875294,"d":"HK$660"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.893009447248,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":98600.69543033247,"d":"HK$98,601"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":116,"d":"116 "}}]
[null,{"$f":"ROWS($B$4:B248)","v":{"v":245,"d":"245 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I247>0,EDATE(C247,1),\"\")),\"\"),\"\")","v":"2042-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":98600.69543033247,"d":"HK$98,601"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C248)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D249),0)),0)","v":{"v":408.0745350636163,"d":"HK$408"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C248)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":662.8070150645606,"d":"HK$663"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.881550128177,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":97937.88841526791,"d":"HK$97,938"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":115,"d":"115 "}}]
[null,{"$f":"ROWS($B$4:B249)","v":{"v":246,"d":"246 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I248>0,EDATE(C248,1),\"\")),\"\"),\"\")","v":"2042-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":97937.88841526791,"d":"HK$97,938"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C249)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D250),0)),0)","v":{"v":405.3013321012802,"d":"HK$405"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C249)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":665.5687109606629,"d":"HK$666"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.870043061943,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":97272.31970430724,"d":"HK$97,272"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":114,"d":"114 "}}]
[null,{"$f":"ROWS($B$4:B250)","v":{"v":247,"d":"247 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I249>0,EDATE(C249,1),\"\")),\"\"),\"\")","v":"2042-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":97272.31970430724,"d":"HK$97,272"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C250)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D251),0)),0)","v":{"v":402.51657412660103,"d":"HK$403"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C250)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":668.3419139229991,"d":"HK$668"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.8584880496,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":96603.97779038425,"d":"HK$96,604"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":113,"d":"113 "}}]
[null,{"$f":"ROWS($B$4:B251)","v":{"v":248,"d":"248 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I250>0,EDATE(C250,1),\"\")),\"\"),\"\")","v":"2043-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":96603.97779038425,"d":"HK$96,604"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C251)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D252),0)),0)","v":{"v":399.720212993694,"d":"HK$400"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C251)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":671.1266718976783,"d":"HK$671"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.8468848913724,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":95932.85111848656,"d":"HK$95,933"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":112,"d":"112 "}}]
[null,{"$f":"ROWS($B$4:B252)","v":{"v":249,"d":"249 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I251>0,EDATE(C251,1),\"\")),\"\"),\"\")","v":"2043-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":95932.85111848656,"d":"HK$95,933"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C252)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D253),0)),0)","v":{"v":396.9122003560666,"d":"HK$397"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C252)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":673.9230330305851,"d":"HK$674"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.8352333866517,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":95258.92808545598,"d":"HK$95,259"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":111,"d":"111 "}}]
[null,{"$f":"ROWS($B$4:B253)","v":{"v":250,"d":"250 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I252>0,EDATE(C252,1),\"\")),\"\"),\"\")","v":"2043-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":95258.92808545598,"d":"HK$95,259"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C253)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D254),0)),0)","v":{"v":394.0924876657823,"d":"HK$394"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C253)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":676.7310456682126,"d":"HK$677"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.8235333339949,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":94582.19703978776,"d":"HK$94,582"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":110,"d":"110 "}}]
[null,{"$f":"ROWS($B$4:B254)","v":{"v":251,"d":"251 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I253>0,EDATE(C253,1),\"\")),\"\"),\"\")","v":"2043-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":94582.19703978776,"d":"HK$94,582"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C254)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D255),0)),0)","v":{"v":391.26102617262194,"d":"HK$391"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C254)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":679.5507583584969,"d":"HK$680"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.8117845311187,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":93902.64628142926,"d":"HK$93,903"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":109,"d":"109 "}}]
[null,{"$f":"ROWS($B$4:B255)","v":{"v":252,"d":"252 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I254>0,EDATE(C254,1),\"\")),\"\"),\"\")","v":"2043-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":93902.64628142926,"d":"HK$93,903"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C255)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D256),0)),0)","v":{"v":388.41776692324004,"d":"HK$388"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C255)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":682.3822198516573,"d":"HK$682"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.7999867748972,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":93220.2640615776,"d":"HK$93,220"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":108,"d":"108 "}}]
[null,{"$f":"ROWS($B$4:B256)","v":{"v":253,"d":"253 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I255>0,EDATE(C255,1),\"\")),\"\"),\"\")","v":"2043-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":93220.2640615776,"d":"HK$93,220"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C256)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D257),0)),0)","v":{"v":385.56266076031903,"d":"HK$386"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C256)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":685.2254791010391,"d":"HK$685"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.788139861358,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":92535.03858247657,"d":"HK$92,535"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":107,"d":"107 "}}]
[null,{"$f":"ROWS($B$4:B257)","v":{"v":254,"d":"254 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I256>0,EDATE(C256,1),\"\")),\"\"),\"\")","v":"2043-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":92535.03858247657,"d":"HK$92,535"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C257)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D258),0)),0)","v":{"v":382.6956583217192,"d":"HK$383"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C257)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":688.0805852639601,"d":"HK$688"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.7762435856794,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":91846.95799721261,"d":"HK$91,847"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":106,"d":"106 "}}]
[null,{"$f":"ROWS($B$4:B258)","v":{"v":255,"d":"255 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I257>0,EDATE(C257,1),\"\")),\"\"),\"\")","v":"2043-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":91846.95799721261,"d":"HK$91,847"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C258)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D259),0)),0)","v":{"v":379.8167100396252,"d":"HK$380"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C258)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":690.9475877025599,"d":"HK$691"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.7642977421851,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":91156.01040951005,"d":"HK$91,156"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":105,"d":"105 "}}]
[null,{"$f":"ROWS($B$4:B259)","v":{"v":256,"d":"256 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I258>0,EDATE(C258,1),\"\")),\"\"),\"\")","v":"2043-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":91156.01040951005,"d":"HK$91,156"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C259)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D260),0)),0)","v":{"v":376.92576613968913,"d":"HK$377"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C259)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":693.826535984654,"d":"HK$694"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.7523021243433,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":90462.1838735254,"d":"HK$90,462"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":104,"d":"104 "}}]
[null,{"$f":"ROWS($B$4:B260)","v":{"v":257,"d":"257 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I259>0,EDATE(C259,1),\"\")),\"\"),\"\")","v":"2043-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":90462.1838735254,"d":"HK$90,462"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C260)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D261),0)),0)","v":{"v":374.02277664017004,"d":"HK$374"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C260)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":696.71747988459,"d":"HK$697"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.74025652476,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":89765.4663936408,"d":"HK$89,765"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":103,"d":"103 "}}]
[null,{"$f":"ROWS($B$4:B261)","v":{"v":258,"d":"258 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I260>0,EDATE(C260,1),\"\")),\"\"),\"\")","v":"2043-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":89765.4663936408,"d":"HK$89,765"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C261)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D262),0)),0)","v":{"v":371.10769135106955,"d":"HK$371"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C261)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":699.620469384109,"d":"HK$700"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.7281607351786,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":89065.84592425669,"d":"HK$89,066"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":102,"d":"102 "}}]
[null,{"$f":"ROWS($B$4:B262)","v":{"v":259,"d":"259 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I261>0,EDATE(C261,1),\"\")),\"\"),\"\")","v":"2043-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":89065.84592425669,"d":"HK$89,066"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C262)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D263),0)),0)","v":{"v":368.1804598732645,"d":"HK$368"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C262)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":702.5355546732095,"d":"HK$703"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.716014546474,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":88363.31036958349,"d":"HK$88,363"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":101,"d":"101 "}}]
[null,{"$f":"ROWS($B$4:B263)","v":{"v":260,"d":"260 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I262>0,EDATE(C262,1),\"\")),\"\"),\"\")","v":"2044-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":88363.31036958349,"d":"HK$88,363"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C263)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D264),0)),0)","v":{"v":365.2410315976353,"d":"HK$365"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C263)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":705.4627861510146,"d":"HK$705"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.70381774865,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":87657.84758343248,"d":"HK$87,658"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":100,"d":"100 "}}]
[null,{"$f":"ROWS($B$4:B264)","v":{"v":261,"d":"261 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I263>0,EDATE(C263,1),\"\")),\"\"),\"\")","v":"2044-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":87657.84758343248,"d":"HK$87,658"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C264)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D265),0)),0)","v":{"v":362.28935570419094,"d":"HK$362"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C264)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":708.4022144266439,"d":"HK$708"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6915701308349,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":86949.44536900583,"d":"HK$86,949"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":99,"d":"99 "}}]
[null,{"$f":"ROWS($B$4:B265)","v":{"v":262,"d":"262 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I264>0,EDATE(C264,1),\"\")),\"\"),\"\")","v":"2044-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":86949.44536900583,"d":"HK$86,949"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C265)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D266),0)),0)","v":{"v":359.3253811611906,"d":"HK$359"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C265)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":711.3538903200882,"d":"HK$711"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6792714812789,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":86238.09147868575,"d":"HK$86,238"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":98,"d":"98 "}}]
[null,{"$f":"ROWS($B$4:B266)","v":{"v":263,"d":"263 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I265>0,EDATE(C265,1),\"\")),\"\"),\"\")","v":"2044-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":86238.09147868575,"d":"HK$86,238"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C266)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D267),0)),0)","v":{"v":356.34905672426106,"d":"HK$356"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C266)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":714.3178648630887,"d":"HK$714"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6669215873499,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":85523.77361382266,"d":"HK$85,524"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":97,"d":"97 "}}]
[null,{"$f":"ROWS($B$4:B267)","v":{"v":264,"d":"264 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I266>0,EDATE(C266,1),\"\")),\"\"),\"\")","v":"2044-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":85523.77361382266,"d":"HK$85,524"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C267)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D268),0)),0)","v":{"v":353.360330935511,"d":"HK$353"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C267)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":717.2941893000183,"d":"HK$717"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6545202355292,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":84806.47942452264,"d":"HK$84,806"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":96,"d":"96 "}}]
[null,{"$f":"ROWS($B$4:B268)","v":{"v":265,"d":"265 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I267>0,EDATE(C267,1),\"\")),\"\"),\"\")","v":"2044-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":84806.47942452264,"d":"HK$84,806"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C268)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D269),0)),0)","v":{"v":350.3591521226411,"d":"HK$350"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C268)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":720.2829150887682,"d":"HK$720"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6420672114093,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":84086.19650943387,"d":"HK$84,086"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":95,"d":"95 "}}]
[null,{"$f":"ROWS($B$4:B269)","v":{"v":266,"d":"266 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I268>0,EDATE(C268,1),\"\")),\"\"),\"\")","v":"2044-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":84086.19650943387,"d":"HK$84,086"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C269)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D270),0)),0)","v":{"v":347.34546839805097,"d":"HK$347"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C269)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":723.2840939016381,"d":"HK$723"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.629562299689,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":83362.91241553224,"d":"HK$83,363"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":94,"d":"94 "}}]
[null,{"$f":"ROWS($B$4:B270)","v":{"v":267,"d":"267 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I269>0,EDATE(C269,1),\"\")),\"\"),\"\")","v":"2044-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":83362.91241553224,"d":"HK$83,363"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C270)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D271),0)),0)","v":{"v":344.3192276579417,"d":"HK$344"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C270)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":726.2977776262283,"d":"HK$726"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6170052841699,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":82636.61463790601,"d":"HK$82,637"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":93,"d":"93 "}}]
[null,{"$f":"ROWS($B$4:B271)","v":{"v":268,"d":"268 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I270>0,EDATE(C270,1),\"\")),\"\"),\"\")","v":"2044-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":82636.61463790601,"d":"HK$82,637"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C271)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D272),0)),0)","v":{"v":341.2803775814153,"d":"HK$341"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C271)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":729.3240183663374,"d":"HK$729"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.6043959477527,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":81907.29061953966,"d":"HK$81,907"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":92,"d":"92 "}}]
[null,{"$f":"ROWS($B$4:B272)","v":{"v":269,"d":"269 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I271>0,EDATE(C271,1),\"\")),\"\"),\"\")","v":"2044-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":81907.29061953966,"d":"HK$81,907"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C272)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D273),0)),0)","v":{"v":338.22886562956995,"d":"HK$338"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C272)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":732.3628684428639,"d":"HK$732"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5917340724338,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":81174.9277510968,"d":"HK$81,175"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":91,"d":"91 "}}]
[null,{"$f":"ROWS($B$4:B273)","v":{"v":270,"d":"270 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I272>0,EDATE(C272,1),\"\")),\"\"),\"\")","v":"2044-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":81174.9277510968,"d":"HK$81,175"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C273)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D274),0)),0)","v":{"v":335.16463904459204,"d":"HK$335"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C273)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":735.414380394709,"d":"HK$735"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5790194393012,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":80439.51337070209,"d":"HK$80,440"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":90,"d":"90 "}}]
[null,{"$f":"ROWS($B$4:B274)","v":{"v":271,"d":"271 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I273>0,EDATE(C273,1),\"\")),\"\"),\"\")","v":"2044-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":80439.51337070209,"d":"HK$80,440"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C274)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D275),0)),0)","v":{"v":332.08764484884335,"d":"HK$332"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C274)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":738.478606979687,"d":"HK$738"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5662518285303,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":79701.0347637224,"d":"HK$79,701"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":89,"d":"89 "}}]
[null,{"$f":"ROWS($B$4:B275)","v":{"v":272,"d":"272 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I274>0,EDATE(C274,1),\"\")),\"\"),\"\")","v":"2045-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":79701.0347637224,"d":"HK$79,701"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C275)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D276),0)),0)","v":{"v":328.9978298439457,"d":"HK$329"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C275)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":741.5556011754359,"d":"HK$742"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5534310193816,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":78959.47916254697,"d":"HK$78,959"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":88,"d":"88 "}}]
[null,{"$f":"ROWS($B$4:B276)","v":{"v":273,"d":"273 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I275>0,EDATE(C275,1),\"\")),\"\"),\"\")","v":"2045-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":78959.47916254697,"d":"HK$78,959"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C276)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D277),0)),0)","v":{"v":325.895140609861,"d":"HK$326"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C276)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":744.6454161803335,"d":"HK$745"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5405567901946,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":78214.83374636664,"d":"HK$78,215"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":87,"d":"87 "}}]
[null,{"$f":"ROWS($B$4:B277)","v":{"v":274,"d":"274 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I276>0,EDATE(C276,1),\"\")),\"\"),\"\")","v":"2045-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":78214.83374636664,"d":"HK$78,215"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C277)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D278),0)),0)","v":{"v":322.7795235039676,"d":"HK$323"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C277)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":747.7481054144182,"d":"HK$748"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5276289183857,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":77467.08564095222,"d":"HK$77,467"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":86,"d":"86 "}}]
[null,{"$f":"ROWS($B$4:B278)","v":{"v":275,"d":"275 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I277>0,EDATE(C277,1),\"\")),\"\"),\"\")","v":"2045-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":77467.08564095222,"d":"HK$77,467"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C278)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D279),0)),0)","v":{"v":319.65092466013294,"d":"HK$320"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C278)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":750.8637225203117,"d":"HK$751"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5146471804446,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":76716.22191843191,"d":"HK$76,716"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":85,"d":"85 "}}]
[null,{"$f":"ROWS($B$4:B279)","v":{"v":276,"d":"276 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I278>0,EDATE(C278,1),\"\")),\"\"),\"\")","v":"2045-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":76716.22191843191,"d":"HK$76,716"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C279)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D280),0)),0)","v":{"v":316.5092899877824,"d":"HK$317"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C279)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":753.9923213641463,"d":"HK$754"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.5016113519287,"d":"HK$1,446"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":75962.22959706777,"d":"HK$75,962"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":84,"d":"84 "}}]
[null,{"$f":"ROWS($B$4:B280)","v":{"v":277,"d":"277 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I279>0,EDATE(C279,1),\"\")),\"\"),\"\")","v":"2045-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":75962.22959706777,"d":"HK$75,962"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C280)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D281),0)),0)","v":{"v":313.3545651709636,"d":"HK$313"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C280)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":757.1339560364968,"d":"HK$757"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4885212074605,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":75205.09564103126,"d":"HK$75,205"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":83,"d":"83 "}}]
[null,{"$f":"ROWS($B$4:B281)","v":{"v":278,"d":"278 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I280>0,EDATE(C280,1),\"\")),\"\"),\"\")","v":"2045-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":75205.09564103126,"d":"HK$75,205"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C281)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D282),0)),0)","v":{"v":310.1866956674081,"d":"HK$310"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C281)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":760.2886808533156,"d":"HK$760"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4753765207238,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":74444.80696017794,"d":"HK$74,445"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":82,"d":"82 "}}]
[null,{"$f":"ROWS($B$4:B282)","v":{"v":279,"d":"279 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I281>0,EDATE(C281,1),\"\")),\"\"),\"\")","v":"2045-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":74444.80696017794,"d":"HK$74,445"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C282)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D283),0)),0)","v":{"v":307.0056267075878,"d":"HK$307"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C282)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":763.4565503568709,"d":"HK$763"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4621770644587,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":73681.35040982107,"d":"HK$73,681"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":81,"d":"81 "}}]
[null,{"$f":"ROWS($B$4:B283)","v":{"v":280,"d":"280 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I282>0,EDATE(C282,1),\"\")),\"\"),\"\")","v":"2045-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":73681.35040982107,"d":"HK$73,681"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C283)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D284),0)),0)","v":{"v":303.8113032937682,"d":"HK$304"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C283)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":766.6376193166913,"d":"HK$767"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4489226104595,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":72914.71279050437,"d":"HK$72,915"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":80,"d":"80 "}}]
[null,{"$f":"ROWS($B$4:B284)","v":{"v":281,"d":"281 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I283>0,EDATE(C283,1),\"\")),\"\"),\"\")","v":"2045-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":72914.71279050437,"d":"HK$72,915"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C284)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D285),0)),0)","v":{"v":300.6036701990578,"d":"HK$301"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C284)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":769.8319427305108,"d":"HK$770"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4356129295686,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":72144.88084777386,"d":"HK$72,145"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":79,"d":"79 "}}]
[null,{"$f":"ROWS($B$4:B285)","v":{"v":282,"d":"282 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I284>0,EDATE(C284,1),\"\")),\"\"),\"\")","v":"2045-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":72144.88084777386,"d":"HK$72,145"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C285)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D286),0)),0)","v":{"v":297.3826719664527,"d":"HK$297"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C285)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":773.0395758252213,"d":"HK$773"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.422247791674,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":71371.84127194864,"d":"HK$71,372"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":78,"d":"78 "}}]
[null,{"$f":"ROWS($B$4:B286)","v":{"v":283,"d":"283 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I285>0,EDATE(C285,1),\"\")),\"\"),\"\")","v":"2045-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":71371.84127194864,"d":"HK$71,372"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C286)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D287),0)),0)","v":{"v":294.1482529078784,"d":"HK$294"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C286)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":776.2605740578261,"d":"HK$776"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.4088269657045,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":70595.58069789081,"d":"HK$70,596"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":77,"d":"77 "}}]
[null,{"$f":"ROWS($B$4:B287)","v":{"v":284,"d":"284 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I286>0,EDATE(C286,1),\"\")),\"\"),\"\")","v":"2046-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":70595.58069789081,"d":"HK$70,596"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C287)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D288),0)),0)","v":{"v":290.90035710322667,"d":"HK$291"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C287)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":779.4949931164003,"d":"HK$779"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.395350219627,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":69816.0857047744,"d":"HK$69,816"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":76,"d":"76 "}}]
[null,{"$f":"ROWS($B$4:B288)","v":{"v":285,"d":"285 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I287>0,EDATE(C287,1),\"\")),\"\"),\"\")","v":"2046-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":69816.0857047744,"d":"HK$69,816"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C288)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D289),0)),0)","v":{"v":287.63892839938893,"d":"HK$288"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C288)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":782.7428889210521,"d":"HK$783"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.381817320441,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":69033.34281585335,"d":"HK$69,033"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":75,"d":"75 "}}]
[null,{"$f":"ROWS($B$4:B289)","v":{"v":286,"d":"286 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I288>0,EDATE(C288,1),\"\")),\"\"),\"\")","v":"2046-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":69033.34281585335,"d":"HK$69,033"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C289)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D290),0)),0)","v":{"v":284.36391040928527,"d":"HK$284"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C289)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":786.0043176248898,"d":"HK$786"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.368228034175,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":68247.33849822846,"d":"HK$68,247"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":74,"d":"74 "}}]
[null,{"$f":"ROWS($B$4:B290)","v":{"v":287,"d":"287 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I289>0,EDATE(C289,1),\"\")),\"\"),\"\")","v":"2046-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":68247.33849822846,"d":"HK$68,247"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C290)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D291),0)),0)","v":{"v":281.07524651088943,"d":"HK$281"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C290)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":789.2793356149936,"d":"HK$789"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.354582125883,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":67458.05916261347,"d":"HK$67,458"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":73,"d":"73 "}}]
[null,{"$f":"ROWS($B$4:B291)","v":{"v":288,"d":"288 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I290>0,EDATE(C290,1),\"\")),\"\"),\"\")","v":"2046-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":67458.05916261347,"d":"HK$67,458"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C291)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D292),0)),0)","v":{"v":277.77287984625036,"d":"HK$278"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C291)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":792.5679995133894,"d":"HK$793"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.3408793596398,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":66665.49116310009,"d":"HK$66,665"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":72,"d":"72 "}}]
[null,{"$f":"ROWS($B$4:B292)","v":{"v":289,"d":"289 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I291>0,EDATE(C291,1),\"\")),\"\"),\"\")","v":"2046-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":66665.49116310009,"d":"HK$66,665"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C292)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D293),0)),0)","v":{"v":274.45675332050854,"d":"HK$274"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C292)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":795.8703661780287,"d":"HK$796"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.3271194985373,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":65869.62079692206,"d":"HK$65,870"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":71,"d":"71 "}}]
[null,{"$f":"ROWS($B$4:B293)","v":{"v":290,"d":"290 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I292>0,EDATE(C292,1),\"\")),\"\"),\"\")","v":"2046-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":65869.62079692206,"d":"HK$65,870"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C293)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D294),0)),0)","v":{"v":271.12680960090955,"d":"HK$271"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C293)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":799.1864927037703,"d":"HK$799"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.3133023046798,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":65070.43430421829,"d":"HK$65,070"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":70,"d":"70 "}}]
[null,{"$f":"ROWS($B$4:B294)","v":{"v":291,"d":"291 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I293>0,EDATE(C293,1),\"\")),\"\"),\"\")","v":"2046-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":65070.43430421829,"d":"HK$65,070"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C294)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D295),0)),0)","v":{"v":267.78299111581214,"d":"HK$268"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C294)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":802.5164364233693,"d":"HK$803"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2994275391816,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":64267.91786779492,"d":"HK$64,268"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":69,"d":"69 "}}]
[null,{"$f":"ROWS($B$4:B295)","v":{"v":292,"d":"292 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I294>0,EDATE(C294,1),\"\")),\"\"),\"\")","v":"2046-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":64267.91786779492,"d":"HK$64,268"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C295)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D296),0)),0)","v":{"v":264.4252400536935,"d":"HK$264"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C295)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":805.8602549084667,"d":"HK$806"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.28549496216,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":63462.05761288645,"d":"HK$63,462"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":68,"d":"68 "}}]
[null,{"$f":"ROWS($B$4:B296)","v":{"v":293,"d":"293 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I295>0,EDATE(C295,1),\"\")),\"\"),\"\")","v":"2046-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":63462.05761288645,"d":"HK$63,462"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C296)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D297),0)),0)","v":{"v":261.0534983621494,"d":"HK$261"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C296)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":809.2180059705854,"d":"HK$809"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2715043327348,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":62652.83960691586,"d":"HK$62,653"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":67,"d":"67 "}}]
[null,{"$f":"ROWS($B$4:B297)","v":{"v":294,"d":"294 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I296>0,EDATE(C296,1),\"\")),\"\"),\"\")","v":"2046-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":62652.83960691586,"d":"HK$62,653"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C297)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D298),0)),0)","v":{"v":257.6677077468905,"d":"HK$258"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C297)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":812.5897476621296,"d":"HK$813"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2574554090202,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":61840.24985925373,"d":"HK$61,840"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":66,"d":"66 "}}]
[null,{"$f":"ROWS($B$4:B298)","v":{"v":295,"d":"295 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I297>0,EDATE(C297,1),\"\")),\"\"),\"\")","v":"2046-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":61840.24985925373,"d":"HK$61,840"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C298)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D299),0)),0)","v":{"v":254.26780967073475,"d":"HK$254"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C298)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":815.9755382773885,"d":"HK$816"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2433479481233,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":61024.27432097634,"d":"HK$61,024"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":65,"d":"65 "}}]
[null,{"$f":"ROWS($B$4:B299)","v":{"v":296,"d":"296 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I298>0,EDATE(C298,1),\"\")),\"\"),\"\")","v":"2047-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":61024.27432097634,"d":"HK$61,024"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C299)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D300),0)),0)","v":{"v":250.853745352595,"d":"HK$251"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C299)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":819.3754363535443,"d":"HK$819"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2291817061393,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":60204.8988846228,"d":"HK$60,205"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":64,"d":"64 "}}]
[null,{"$f":"ROWS($B$4:B300)","v":{"v":297,"d":"297 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I299>0,EDATE(C299,1),\"\")),\"\"),\"\")","v":"2047-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":60204.8988846228,"d":"HK$60,205"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C300)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D301),0)),0)","v":{"v":247.425455766463,"d":"HK$247"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C300)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":822.7895006716839,"d":"HK$823"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2149564381468,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":59382.109383951116,"d":"HK$59,382"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":63,"d":"63 "}}]
[null,{"$f":"ROWS($B$4:B301)","v":{"v":298,"d":"298 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I300>0,EDATE(C300,1),\"\")),\"\"),\"\")","v":"2047-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":59382.109383951116,"d":"HK$59,382"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C301)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D302),0)),0)","v":{"v":243.98288164038874,"d":"HK$244"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C301)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":826.2177902578158,"d":"HK$826"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.2006718982045,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":58555.8915936933,"d":"HK$58,556"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":62,"d":"62 "}}]
[null,{"$f":"ROWS($B$4:B302)","v":{"v":299,"d":"299 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I301>0,EDATE(C301,1),\"\")),\"\"),\"\")","v":"2047-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":58555.8915936933,"d":"HK$58,556"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C302)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D303),0)),0)","v":{"v":240.52596345545587,"d":"HK$241"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C302)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":829.6603643838898,"d":"HK$830"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.1863278393457,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":57726.23122930941,"d":"HK$57,726"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":61,"d":"61 "}}]
[null,{"$f":"ROWS($B$4:B303)","v":{"v":300,"d":"300 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I302>0,EDATE(C302,1),\"\")),\"\"),\"\")","v":"2047-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":57726.23122930941,"d":"HK$57,726"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C303)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D304),0)),0)","v":{"v":237.0546414447524,"d":"HK$237"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C303)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":833.1172825688228,"d":"HK$833"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.1719240135753,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":56893.11394674058,"d":"HK$56,893"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":60,"d":"60 "}}]
[null,{"$f":"ROWS($B$4:B304)","v":{"v":301,"d":"301 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I303>0,EDATE(C303,1),\"\")),\"\"),\"\")","v":"2047-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":56893.11394674058,"d":"HK$56,893"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C304)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D305),0)),0)","v":{"v":233.5688555923377,"d":"HK$234"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C304)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":836.5886045795263,"d":"HK$837"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.157460171864,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":56056.525342161054,"d":"HK$56,057"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":59,"d":"59 "}}]
[null,{"$f":"ROWS($B$4:B305)","v":{"v":302,"d":"302 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I304>0,EDATE(C304,1),\"\")),\"\"),\"\")","v":"2047-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":56056.525342161054,"d":"HK$56,057"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C305)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D306),0)),0)","v":{"v":230.06854563220463,"d":"HK$230"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C305)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":840.074390431941,"d":"HK$840"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.1429360641455,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":55216.450951729115,"d":"HK$55,216"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":58,"d":"58 "}}]
[null,{"$f":"ROWS($B$4:B306)","v":{"v":303,"d":"303 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I305>0,EDATE(C305,1),\"\")),\"\"),\"\")","v":"2047-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":55216.450951729115,"d":"HK$55,216"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C306)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D307),0)),0)","v":{"v":226.55365104723765,"d":"HK$227"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C306)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":843.5747003920739,"d":"HK$844"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.1283514393115,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":54372.87625133704,"d":"HK$54,373"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":57,"d":"57 "}}]
[null,{"$f":"ROWS($B$4:B307)","v":{"v":304,"d":"304 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I306>0,EDATE(C306,1),\"\")),\"\"),\"\")","v":"2047-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":54372.87625133704,"d":"HK$54,373"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C307)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D308),0)),0)","v":{"v":223.02411106816666,"d":"HK$223"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C307)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":847.089594977041,"d":"HK$847"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.1137060452077,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":53525.78665636,"d":"HK$53,526"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":56,"d":"56 "}}]
[null,{"$f":"ROWS($B$4:B308)","v":{"v":305,"d":"305 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I307>0,EDATE(C307,1),\"\")),\"\"),\"\")","v":"2047-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":53525.78665636,"d":"HK$53,526"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C308)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D309),0)),0)","v":{"v":219.4798646725162,"d":"HK$219"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C308)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":850.6191349561119,"d":"HK$851"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.098999628628,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":52675.167521403884,"d":"HK$52,675"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":55,"d":"55 "}}]
[null,{"$f":"ROWS($B$4:B309)","v":{"v":306,"d":"306 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I308>0,EDATE(C308,1),\"\")),\"\"),\"\")","v":"2047-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":52675.167521403884,"d":"HK$52,675"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C309)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D310),0)),0)","v":{"v":215.9208505835505,"d":"HK$216"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C309)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":854.1633813517624,"d":"HK$854"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.0842319353128,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":51821.00414005212,"d":"HK$51,821"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":54,"d":"54 "}}]
[null,{"$f":"ROWS($B$4:B310)","v":{"v":307,"d":"307 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I309>0,EDATE(C309,1),\"\")),\"\"),\"\")","v":"2047-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":51821.00414005212,"d":"HK$51,821"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C310)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D311),0)),0)","v":{"v":212.34700726921412,"d":"HK$212"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C310)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":857.7223954407281,"d":"HK$858"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.069402709942,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":50963.28174461139,"d":"HK$50,963"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":53,"d":"53 "}}]
[null,{"$f":"ROWS($B$4:B311)","v":{"v":308,"d":"308 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I310>0,EDATE(C310,1),\"\")),\"\"),\"\")","v":"2048-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":50963.28174461139,"d":"HK$50,963"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C311)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D312),0)),0)","v":{"v":208.75827294106801,"d":"HK$209"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C311)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":861.2962387550643,"d":"HK$861"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.0545116961323,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":50101.985505856326,"d":"HK$50,102"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":52,"d":"52 "}}]
[null,{"$f":"ROWS($B$4:B312)","v":{"v":309,"d":"309 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I311>0,EDATE(C311,1),\"\")),\"\"),\"\")","v":"2048-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":50101.985505856326,"d":"HK$50,102"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C312)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D313),0)),0)","v":{"v":205.15458555322132,"d":"HK$205"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C312)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":864.8849730832105,"d":"HK$865"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.0395586364318,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":49237.10053277312,"d":"HK$49,237"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":51,"d":"51 "}}]
[null,{"$f":"ROWS($B$4:B313)","v":{"v":310,"d":"310 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I312>0,EDATE(C312,1),\"\")),\"\"),\"\")","v":"2048-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":49237.10053277312,"d":"HK$49,237"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C313)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D314),0)),0)","v":{"v":201.5358828012586,"d":"HK$202"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C313)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":868.4886604710574,"d":"HK$868"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.024543272316,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":48368.61187230206,"d":"HK$48,369"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":50,"d":"50 "}}]
[null,{"$f":"ROWS($B$4:B314)","v":{"v":311,"d":"311 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I313>0,EDATE(C313,1),\"\")),\"\"),\"\")","v":"2048-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":48368.61187230206,"d":"HK$48,369"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C314)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D315),0)),0)","v":{"v":197.90210212116267,"d":"HK$198"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C314)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":872.10736322302,"d":"HK$872"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1445.0094653441827,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":47496.504509079045,"d":"HK$47,497"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":49,"d":"49 "}}]
[null,{"$f":"ROWS($B$4:B315)","v":{"v":312,"d":"312 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I314>0,EDATE(C314,1),\"\")),\"\"),\"\")","v":"2048-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":47496.504509079045,"d":"HK$47,497"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C315)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D316),0)),0)","v":{"v":194.25318068823304,"d":"HK$194"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C315)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":875.7411439031162,"d":"HK$876"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9943245913491,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":46620.76336517593,"d":"HK$46,621"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":48,"d":"48 "}}]
[null,{"$f":"ROWS($B$4:B316)","v":{"v":313,"d":"313 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I315>0,EDATE(C315,1),\"\")),\"\"),\"\")","v":"2048-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":46620.76336517593,"d":"HK$46,621"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C316)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D317),0)),0)","v":{"v":190.58905541599952,"d":"HK$191"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C316)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":879.3900653360457,"d":"HK$879"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9791207520452,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":45741.373299839885,"d":"HK$45,741"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":47,"d":"47 "}}]
[null,{"$f":"ROWS($B$4:B317)","v":{"v":314,"d":"314 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I316>0,EDATE(C316,1),\"\")),\"\"),\"\")","v":"2048-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":45741.373299839885,"d":"HK$45,741"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C317)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D318),0)),0)","v":{"v":186.9096629551317,"d":"HK$187"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C317)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":883.0541906082791,"d":"HK$883"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9638535634108,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":44858.319109231605,"d":"HK$44,858"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":46,"d":"46 "}}]
[null,{"$f":"ROWS($B$4:B318)","v":{"v":315,"d":"315 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I317>0,EDATE(C317,1),\"\")),\"\"),\"\")","v":"2048-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":44858.319109231605,"d":"HK$44,858"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C318)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D319),0)),0)","v":{"v":183.2149396923436,"d":"HK$183"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C318)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":886.733583069147,"d":"HK$887"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9485227614905,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":43971.58552616246,"d":"HK$43,972"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":45,"d":"45 "}}]
[null,{"$f":"ROWS($B$4:B319)","v":{"v":316,"d":"316 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I318>0,EDATE(C318,1),\"\")),\"\"),\"\")","v":"2048-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":43971.58552616246,"d":"HK$43,972"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C319)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D320),0)),0)","v":{"v":179.50482174929385,"d":"HK$180"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C319)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":890.4283063319352,"d":"HK$890"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9331280812291,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":43081.15721983052,"d":"HK$43,081"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":44,"d":"44 "}}]
[null,{"$f":"ROWS($B$4:B320)","v":{"v":317,"d":"317 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I319>0,EDATE(C319,1),\"\")),\"\"),\"\")","v":"2048-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":43081.15721983052,"d":"HK$43,081"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C320)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D321),0)),0)","v":{"v":175.7792449814814,"d":"HK$176"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C320)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":894.1384242749848,"d":"HK$894"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9176692564663,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":42187.01879555554,"d":"HK$42,187"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":43,"d":"43 "}}]
[null,{"$f":"ROWS($B$4:B321)","v":{"v":318,"d":"318 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I320>0,EDATE(C320,1),\"\")),\"\"),\"\")","v":"2048-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":42187.01879555554,"d":"HK$42,187"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C321)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D322),0)),0)","v":{"v":172.0381449771364,"d":"HK$172"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C321)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":897.8640010427972,"d":"HK$898"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.9021460199335,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":41289.15479451274,"d":"HK$41,289"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":42,"d":"42 "}}]
[null,{"$f":"ROWS($B$4:B322)","v":{"v":319,"d":"319 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I321>0,EDATE(C321,1),\"\")),\"\"),\"\")","v":"2048-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":41289.15479451274,"d":"HK$41,289"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C322)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D323),0)),0)","v":{"v":168.28145705610666,"d":"HK$168"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C322)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":901.6051010471422,"d":"HK$902"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.8865581032487,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":40387.5496934656,"d":"HK$40,388"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":41,"d":"41 "}}]
[null,{"$f":"ROWS($B$4:B323)","v":{"v":320,"d":"320 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I322>0,EDATE(C322,1),\"\")),\"\"),\"\")","v":"2049-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":40387.5496934656,"d":"HK$40,388"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C323)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D324),0)),0)","v":{"v":164.50911626873926,"d":"HK$165"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C323)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":905.3617889681718,"d":"HK$905"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.870905236911,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":39482.18790449743,"d":"HK$39,482"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":40,"d":"40 "}}]
[null,{"$f":"ROWS($B$4:B324)","v":{"v":321,"d":"321 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I323>0,EDATE(C323,1),\"\")),\"\"),\"\")","v":"2049-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":39482.18790449743,"d":"HK$39,482"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C324)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D325),0)),0)","v":{"v":160.72105739475785,"d":"HK$161"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C324)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":909.1341297555394,"d":"HK$909"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.8551871502973,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":38573.053774741886,"d":"HK$38,573"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":39,"d":"39 "}}]
[null,{"$f":"ROWS($B$4:B325)","v":{"v":322,"d":"322 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I324>0,EDATE(C324,1),\"\")),\"\"),\"\")","v":"2049-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":38573.053774741886,"d":"HK$38,573"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C325)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D326),0)),0)","v":{"v":156.91721494213485,"d":"HK$157"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C325)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":912.9221886295206,"d":"HK$913"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.8394035716556,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":37660.131586112366,"d":"HK$37,660"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":38,"d":"38 "}}]
[null,{"$f":"ROWS($B$4:B326)","v":{"v":323,"d":"323 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I325>0,EDATE(C325,1),\"\")),\"\"),\"\")","v":"2049-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":37660.131586112366,"d":"HK$37,660"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C326)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D327),0)),0)","v":{"v":153.09752314595926,"d":"HK$153"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C326)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":916.7260310821438,"d":"HK$917"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.8235542281031,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":36743.40555503022,"d":"HK$36,743"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":37,"d":"37 "}}]
[null,{"$f":"ROWS($B$4:B327)","v":{"v":324,"d":"324 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I326>0,EDATE(C326,1),\"\")),\"\"),\"\")","v":"2049-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":36743.40555503022,"d":"HK$36,743"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C327)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D328),0)),0)","v":{"v":149.2619159672996,"d":"HK$149"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C327)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":920.5457228783192,"d":"HK$921"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.8076388456188,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":35822.8598321519,"d":"HK$35,823"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":36,"d":"36 "}}]
[null,{"$f":"ROWS($B$4:B328)","v":{"v":325,"d":"325 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I327>0,EDATE(C327,1),\"\")),\"\"),\"\")","v":"2049-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":35822.8598321519,"d":"HK$35,823"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C328)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D329),0)),0)","v":{"v":145.41032709206218,"d":"HK$145"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C328)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":924.381330056979,"d":"HK$924"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.7916571490412,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":34898.47850209492,"d":"HK$34,898"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":35,"d":"35 "}}]
[null,{"$f":"ROWS($B$4:B329)","v":{"v":326,"d":"326 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I328>0,EDATE(C328,1),\"\")),\"\"),\"\")","v":"2049-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":34898.47850209492,"d":"HK$34,898"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C329)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D330),0)),0)","v":{"v":141.54268992984458,"d":"HK$142"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C329)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":928.2329189322163,"d":"HK$928"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.7756088620608,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":33970.2455831627,"d":"HK$33,970"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":34,"d":"34 "}}]
[null,{"$f":"ROWS($B$4:B330)","v":{"v":327,"d":"327 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I329>0,EDATE(C329,1),\"\")),\"\"),\"\")","v":"2049-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":33970.2455831627,"d":"HK$33,970"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C330)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D331),0)),0)","v":{"v":137.65893761278446,"d":"HK$138"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C330)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":932.1005560944337,"d":"HK$932"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.759493707218,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":33038.14502706827,"d":"HK$33,038"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":33,"d":"33 "}}]
[null,{"$f":"ROWS($B$4:B331)","v":{"v":328,"d":"328 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I330>0,EDATE(C330,1),\"\")),\"\"),\"\")","v":"2049-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":33038.14502706827,"d":"HK$33,038"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C331)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D332),0)),0)","v":{"v":133.75900299440323,"d":"HK$134"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C331)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":935.9843084114942,"d":"HK$936"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.7433114058974,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":32102.160718656774,"d":"HK$32,102"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":32,"d":"32 "}}]
[null,{"$f":"ROWS($B$4:B332)","v":{"v":329,"d":"329 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I331>0,EDATE(C331,1),\"\")),\"\"),\"\")","v":"2049-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":32102.160718656774,"d":"HK$32,102"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C332)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D333),0)),0)","v":{"v":129.84281864844542,"d":"HK$130"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C332)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":939.8842430298754,"d":"HK$940"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.7270616783208,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":31162.2764756269,"d":"HK$31,162"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":31,"d":"31 "}}]
[null,{"$f":"ROWS($B$4:B333)","v":{"v":330,"d":"330 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I332>0,EDATE(C332,1),\"\")),\"\"),\"\")","v":"2049-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":31162.2764756269,"d":"HK$31,162"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C333)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D334),0)),0)","v":{"v":125.91031686771277,"d":"HK$126"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C333)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":943.8004273758329,"d":"HK$944"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.7107442435456,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":30218.476048251065,"d":"HK$30,218"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":30,"d":"30 "}}]
[null,{"$f":"ROWS($B$4:B334)","v":{"v":331,"d":"331 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I333>0,EDATE(C333,1),\"\")),\"\"),\"\")","v":"2049-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":30218.476048251065,"d":"HK$30,218"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C334)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D335),0)),0)","v":{"v":121.96142966289375,"d":"HK$122"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C334)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":947.7329291565655,"d":"HK$948"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.6943588194592,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":29270.7431190945,"d":"HK$29,271"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":29,"d":"29 "}}]
[null,{"$f":"ROWS($B$4:B335)","v":{"v":332,"d":"332 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I334>0,EDATE(C334,1),\"\")),\"\"),\"\")","v":"2050-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":29270.7431190945,"d":"HK$29,271"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C335)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D336),0)),0)","v":{"v":117.99608876138797,"d":"HK$118"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C335)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":951.6818163613846,"d":"HK$952"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.6779051227725,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":28319.061302733113,"d":"HK$28,319"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":28,"d":"28 "}}]
[null,{"$f":"ROWS($B$4:B336)","v":{"v":333,"d":"333 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I335>0,EDATE(C335,1),\"\")),\"\"),\"\")","v":"2050-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":28319.061302733113,"d":"HK$28,319"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C336)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D337),0)),0)","v":{"v":114.01422560612592,"d":"HK$114"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C336)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":955.6471572628902,"d":"HK$956"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.661382869016,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":27363.414145470222,"d":"HK$27,363"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":27,"d":"27 "}}]
[null,{"$f":"ROWS($B$4:B337)","v":{"v":334,"d":"334 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I336>0,EDATE(C336,1),\"\")),\"\"),\"\")","v":"2050-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":27363.414145470222,"d":"HK$27,363"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C337)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D338),0)),0)","v":{"v":110.01577135438362,"d":"HK$110"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C337)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":959.6290204181522,"d":"HK$960"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.6447917725359,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":26403.78512505207,"d":"HK$26,404"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":26,"d":"26 "}}]
[null,{"$f":"ROWS($B$4:B338)","v":{"v":335,"d":"335 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I337>0,EDATE(C337,1),\"\")),\"\"),\"\")","v":"2050-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":26403.78512505207,"d":"HK$26,404"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C338)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D339),0)),0)","v":{"v":106.00065687659239,"d":"HK$106"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C338)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":963.6274746698947,"d":"HK$964"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.628131546487,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":25440.157650382174,"d":"HK$25,440"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":25,"d":"25 "}}]
[null,{"$f":"ROWS($B$4:B339)","v":{"v":336,"d":"336 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I338>0,EDATE(C338,1),\"\")),\"\"),\"\")","v":"2050-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":25440.157650382174,"d":"HK$25,440"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C339)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D340),0)),0)","v":{"v":101.9688127551437,"d":"HK$102"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C339)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":967.6425891476856,"d":"HK$968"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.6114019028294,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":24472.515061234488,"d":"HK$24,473"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":24,"d":"24 "}}]
[null,{"$f":"ROWS($B$4:B340)","v":{"v":337,"d":"337 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I339>0,EDATE(C339,1),\"\")),\"\"),\"\")","v":"2050-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":24472.515061234488,"d":"HK$24,473"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C340)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D341),0)),0)","v":{"v":97.92016928318897,"d":"HK$98"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C340)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":971.6744332691345,"d":"HK$972"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5946025523235,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":23500.840627965354,"d":"HK$23,501"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":23,"d":"23 "}}]
[null,{"$f":"ROWS($B$4:B341)","v":{"v":338,"d":"338 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I340>0,EDATE(C340,1),\"\")),\"\"),\"\")","v":"2050-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":23500.840627965354,"d":"HK$23,501"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C341)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D342),0)),0)","v":{"v":93.85465646343444,"d":"HK$94"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C341)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":975.7230767410891,"d":"HK$976"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5777332045236,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":22525.117551224266,"d":"HK$22,525"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":22,"d":"22 "}}]
[null,{"$f":"ROWS($B$4:B342)","v":{"v":339,"d":"339 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I341>0,EDATE(C341,1),\"\")),\"\"),\"\")","v":"2050-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":22525.117551224266,"d":"HK$22,525"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C342)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D343),0)),0)","v":{"v":89.77220400693092,"d":"HK$90"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C342)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":979.7885895608438,"d":"HK$980"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5607935677747,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":21545.32896166342,"d":"HK$21,545"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":21,"d":"21 "}}]
[null,{"$f":"ROWS($B$4:B343)","v":{"v":340,"d":"340 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I342>0,EDATE(C342,1),\"\")),\"\"),\"\")","v":"2050-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":21545.32896166342,"d":"HK$21,545"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C343)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D344),0)),0)","v":{"v":85.67274133185863,"d":"HK$86"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C343)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":983.8710420173472,"d":"HK$984"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5437833492058,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":20561.457919646073,"d":"HK$20,561"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":20,"d":"20 "}}]
[null,{"$f":"ROWS($B$4:B344)","v":{"v":341,"d":"341 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I343>0,EDATE(C343,1),\"\")),\"\"),\"\")","v":"2050-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":20561.457919646073,"d":"HK$20,561"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C344)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D345),0)),0)","v":{"v":81.55619756230688,"d":"HK$82"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C344)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":987.9705046924195,"d":"HK$988"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5267022547264,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":19573.48741495365,"d":"HK$19,573"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":19,"d":"19 "}}]
[null,{"$f":"ROWS($B$4:B345)","v":{"v":342,"d":"342 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I344>0,EDATE(C344,1),\"\")),\"\"),\"\")","v":"2050-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":19573.48741495365,"d":"HK$19,573"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C345)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D346),0)),0)","v":{"v":77.42250152704867,"d":"HK$77"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C345)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":992.087048461971,"d":"HK$992"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.5095499890197,"d":"HK$1,445"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":18581.40036649168,"d":"HK$18,581"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":18,"d":"18 "}}]
[null,{"$f":"ROWS($B$4:B346)","v":{"v":343,"d":"343 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I345>0,EDATE(C345,1),\"\")),\"\"),\"\")","v":"2050-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":18581.40036649168,"d":"HK$18,581"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C346)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D347),0)),0)","v":{"v":73.27158175831022,"d":"HK$73"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C346)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":996.2207444972296,"d":"HK$996"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4923262555399,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":17585.17962199445,"d":"HK$17,585"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":17,"d":"17 "}}]
[null,{"$f":"ROWS($B$4:B347)","v":{"v":344,"d":"344 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I346>0,EDATE(C346,1),\"\")),\"\"),\"\")","v":"2051-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":17585.17962199445,"d":"HK$17,585"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C347)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D348),0)),0)","v":{"v":69.10336649053535,"d":"HK$69"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C347)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1000.3716642659678,"d":"HK$1,000"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4750307565032,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":16584.807957728484,"d":"HK$16,585"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":16,"d":"16 "}}]
[null,{"$f":"ROWS($B$4:B348)","v":{"v":345,"d":"345 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I347>0,EDATE(C347,1),\"\")),\"\"),\"\")","v":"2051-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":16584.807957728484,"d":"HK$16,585"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C348)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D349),0)),0)","v":{"v":64.91778365914476,"d":"HK$65"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C348)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1004.5398795337426,"d":"HK$1,005"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4576631928874,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":15580.268078194742,"d":"HK$15,580"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":15,"d":"15 "}}]
[null,{"$f":"ROWS($B$4:B349)","v":{"v":346,"d":"346 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I348>0,EDATE(C348,1),\"\")),\"\"),\"\")","v":"2051-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":15580.268078194742,"d":"HK$15,580"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C349)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D350),0)),0)","v":{"v":60.714760899290035,"d":"HK$61"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C349)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1008.7254623651334,"d":"HK$1,009"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4402232644234,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":14571.542615829609,"d":"HK$14,572"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":14,"d":"14 "}}]
[null,{"$f":"ROWS($B$4:B350)","v":{"v":347,"d":"347 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I349>0,EDATE(C349,1),\"\")),\"\"),\"\")","v":"2051-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":14571.542615829609,"d":"HK$14,572"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C350)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D351),0)),0)","v":{"v":56.494225544602585,"d":"HK$56"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C350)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1012.9284851249878,"d":"HK$1,013"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4227106695903,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":13558.61413070462,"d":"HK$13,559"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":13,"d":"13 "}}]
[null,{"$f":"ROWS($B$4:B351)","v":{"v":348,"d":"348 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I350>0,EDATE(C350,1),\"\")),\"\"),\"\")","v":"2051-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":13558.61413070462,"d":"HK$13,559"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C351)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D352),0)),0)","v":{"v":52.25610462593727,"d":"HK$52"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C351)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1017.1490204796754,"d":"HK$1,017"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.4051251056126,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":12541.465110224945,"d":"HK$12,541"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":12,"d":"12 "}}]
[null,{"$f":"ROWS($B$4:B352)","v":{"v":349,"d":"349 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I351>0,EDATE(C351,1),\"\")),\"\"),\"\")","v":"2051-06-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":12541.465110224945,"d":"HK$12,541"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C352)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D353),0)),0)","v":{"v":48.00032487011085,"d":"HK$48"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C352)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1021.3871413983405,"d":"HK$1,021"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.3874662684514,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":11520.077968826605,"d":"HK$11,520"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":11,"d":"11 "}}]
[null,{"$f":"ROWS($B$4:B353)","v":{"v":350,"d":"350 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I352>0,EDATE(C352,1),\"\")),\"\"),\"\")","v":"2051-07-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":11520.077968826605,"d":"HK$11,520"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C353)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D354),0)),0)","v":{"v":43.72681269863516,"d":"HK$44"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C353)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1025.642921154167,"d":"HK$1,026"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.369733852802,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":10494.435047672438,"d":"HK$10,494"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":10,"d":"10 "}}]
[null,{"$f":"ROWS($B$4:B354)","v":{"v":351,"d":"351 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I353>0,EDATE(C353,1),\"\")),\"\"),\"\")","v":"2051-08-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":10494.435047672438,"d":"HK$10,494"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C354)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D355),0)),0)","v":{"v":39.43549422644497,"d":"HK$39"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C354)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1029.9164333256426,"d":"HK$1,030"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.3519275520875,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":9464.518614346794,"d":"HK$9,465"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":9,"d":"9 "}}]
[null,{"$f":"ROWS($B$4:B355)","v":{"v":352,"d":"352 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I354>0,EDATE(C354,1),\"\")),\"\"),\"\")","v":"2051-09-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":9464.518614346794,"d":"HK$9,465"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C355)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D356),0)),0)","v":{"v":35.12629526062067,"d":"HK$35"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C355)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1034.207751797833,"d":"HK$1,034"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.3340470584537,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":8430.310862548962,"d":"HK$8,430"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":8,"d":"8 "}}]
[null,{"$f":"ROWS($B$4:B356)","v":{"v":353,"d":"353 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I355>0,EDATE(C355,1),\"\")),\"\"),\"\")","v":"2051-10-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":8430.310862548962,"d":"HK$8,430"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C356)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D357),0)),0)","v":{"v":30.799141299105436,"d":"HK$31"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C356)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1038.5169507636572,"d":"HK$1,039"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.3160920627627,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":7391.793911785305,"d":"HK$7,392"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":7,"d":"7 "}}]
[null,{"$f":"ROWS($B$4:B357)","v":{"v":354,"d":"354 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I356>0,EDATE(C356,1),\"\")),\"\"),\"\")","v":"2051-11-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":7391.793911785305,"d":"HK$7,392"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C357)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D358),0)),0)","v":{"v":26.45395752941722,"d":"HK$26"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C357)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1042.8441047251722,"d":"HK$1,043"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.2980622545895,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":6348.949807060133,"d":"HK$6,349"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":6,"d":"6 "}}]
[null,{"$f":"ROWS($B$4:B358)","v":{"v":355,"d":"355 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I357>0,EDATE(C357,1),\"\")),\"\"),\"\")","v":"2051-12-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":6348.949807060133,"d":"HK$6,349"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C358)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D359),0)),0)","v":{"v":22.090668827355298,"d":"HK$22"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C358)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1047.1892884948606,"d":"HK$1,047"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.279957322216,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":5301.760518565272,"d":"HK$5,302"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":5,"d":"5 "}}]
[null,{"$f":"ROWS($B$4:B359)","v":{"v":356,"d":"356 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I358>0,EDATE(C358,1),\"\")),\"\"),\"\")","v":"2052-01-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":5301.760518565272,"d":"HK$5,302"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C359)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D360),0)),0)","v":{"v":17.709199755701455,"d":"HK$18"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C359)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1051.5525771969224,"d":"HK$1,052"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.261776952624,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":4250.20794136835,"d":"HK$4,250"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":4,"d":"4 "}}]
[null,{"$f":"ROWS($B$4:B360)","v":{"v":357,"d":"357 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I359>0,EDATE(C359,1),\"\")),\"\"),\"\")","v":"2052-02-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":4250.20794136835,"d":"HK$4,250"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C360)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D361),0)),0)","v":{"v":13.309474562915721,"d":"HK$13"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C360)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1055.9340462685764,"d":"HK$1,056"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.243520831492,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":3194.273895099773,"d":"HK$3,194"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":3,"d":"3 "}}]
[null,{"$f":"ROWS($B$4:B361)","v":{"v":358,"d":"358 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I360>0,EDATE(C360,1),\"\")),\"\"),\"\")","v":"2052-03-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":3194.273895099773,"d":"HK$3,194"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C361)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D362),0)),0)","v":{"v":8.891417181826712,"d":"HK$9"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C361)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1060.333771461362,"d":"HK$1,060"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.2251886431886,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":2133.940123638411,"d":"HK$2,134"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":2,"d":"2 "}}]
[null,{"$f":"ROWS($B$4:B362)","v":{"v":359,"d":"359 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I361>0,EDATE(C361,1),\"\")),\"\"),\"\")","v":"2052-04-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":2133.940123638411,"d":"HK$2,134"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C362)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D363),0)),0)","v":{"v":4.454951228316502,"d":"HK$4"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C362)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1064.7518288424505,"d":"HK$1,065"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.206780070767,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":1069.1882947959605,"d":"HK$1,069"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":1,"d":"1 "}}]
[null,{"$f":"ROWS($B$4:B363)","v":{"v":360,"d":"360 "}},{"$f":"IF(輸入的價值,IF(分期償還[[#This Row],[期號]]<=貸款期間,IF(ROW()-ROW(分期償還[[#Headers],[還款日期]])=1,貸款開始,IF(I362>0,EDATE(C362,1),\"\")),\"\"),\"\")","v":"2052-05-28"},{"$f":"IF(ROW()-ROW(分期償還[[#Headers],[期初餘額]])=1,貸款金額,IF(分期償還[[#This Row],[還款日期]]=\"\",0,INDEX(分期償還[], ROW()-4,8)))","v":{"v":1069.1882947959605,"d":"HK$1,069"}},{"$f":"IF(輸入的價值,IF(ROW()-ROW(分期償還[[#Headers],[利息]])=1,-IPMT(利率/12,1,貸款期間-ROWS($C$4:C363)+1,分期償還[[#This Row],[期初餘額]]),IFERROR(-IPMT(利率/12,1,分期償還[[#This Row],[剩餘期數]],D364),0)),0)","v":{"v":0,"d":"HK$0"}},{"$f":"IFERROR(IF(AND(輸入的價值,分期償還[[#This Row],[還款日期]]<>\"\"),-PPMT(利率/12,1,貸款期間-ROWS($C$4:C363)+1,分期償還[[#This Row],[期初餘額]]),\"\"),0)","v":{"v":1069.1882947959607,"d":"HK$1,069"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,房屋稅金額)","v":{"v":375,"d":"HK$375"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[利息]]+分期償還[[#This Row],[本金]]+分期償還[[#This Row],[房屋稅]])","v":{"v":1444.1882947959607,"d":"HK$1,444"}},{"$f":"IF(分期償還[[#This Row],[還款日期]]=\"\",0,分期償還[[#This Row],[期初餘額]]-分期償還[[#This Row],[本金]])","v":{"v":-2.2737367544323206E-13,"d":"(HK$0)"}},{"$f":"IF(分期償還[[#This Row],[期末餘額]]>0,最後一列-ROW(),0)","v":{"v":0,"d":"0 "}}]