¤p©f±q¨Æ·|p¤u§@¡A±ý°µÀ³¥I²¼¾Ú§Q®§¶O¥Î¤ÀÅuªí¡A
¦ý¦b³]°]°È¨ç¼Æ®É¹J¨ì¥H¤U°ÝÃD¡G
A B C D E F G H I J K L
1¼t°Ó¦WºÙ ²¼¾Ú²×È ¶}²¼¤é ²¼¾Ú¨ì´Á¤é ´Á¼Æ §Q²v ²¼¾Ú²{È 2011/8 2011/9 2011/10 2011/11 2011/12 2013/1
2¥Ò¤½¥q 200,000 2011/8/1 2013/1/1 18 3.00% $191,210 478 479 480 482 483 499
3¤A¤½¥q 500,000 2011/10/1 2013/3/1 18 3.00% $478,026 1195 1198 1201
²¼¾Ú²{È¥ÎPV¨ç¼Æ±a¥X¤ñ¸û¨S¦³°ÝÃD¡A
¥u¬OH2§Ú¥Ø«e³]©w¨ç¼Æ¬O=-IPMT($F2/12,1,$E2,$G2)
I2 =-IPMT($F2/12,1,$E2,$G2+H2)
J2 =-IPMT($F2/12,1,$E2,$G2+SUM($H2:I2))
¥u¬O³o¼Ëªº§@ªk¡A
(1)µLªk§PÂ_¤°»ò®ÉÔ¶}©lp®§¡H¤°»ò®ÉÔ¤ÀÅuµ²§ô¡H
(2)IPMT¨ç¼Æ¤¤PV¤Þ¼Æ¨º¬q»Ý¥Î²¼¾Ú²{È+²Ö¿n§Q®§¡An¦p¦ó¨Ï°Ï¶¡¯à¤@ª½²Ö¥[¤W¥h¡A¦Ó¤£¥Î¨C±i²¼¾Ú¤@ª½¥h§ïsumªº°Ï¶¡
½Ðª©¤W°ª¤â«üÂI§@ªk¡A·PÁÂ~ |