有寬限期(部分優惠期間)定額償還方式 (本試算結果僅供參考) 貸款金額(元) 1,000,000 年利率(％) 1.7 貸款期間(年月) 20年 寬限期(年月) 5年 第一段優惠利率(%) 0 第一段優惠期間(年月) 第二段優惠利率(%) 0 第二段優惠期間(年月) 本息定額(本息平均)償還法 本金定額(本金平均)償還法 期數 還本金額 繳息金額 本息合計 貸款餘額 還本金額 繳息金額 本息合計 貸款餘額 ※以下利率為 1.7 % 1 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 2 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 3 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 4 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 5 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 6 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 7 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 8 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 9 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 10 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 11 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 12 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 13 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 14 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 15 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 16 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 17 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 18 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 19 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 20 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 21 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 22 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 23 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 24 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 25 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 26 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 27 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 28 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 29 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 30 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 31 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 32 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 33 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 34 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 35 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 36 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 37 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 38 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 39 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 40 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 41 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 42 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 43 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 44 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 45 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 46 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 47 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 48 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 49 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 50 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 51 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 52 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 53 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 54 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 55 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 56 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 57 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 58 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 59 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 60 0 1,417 1,417 1,000,000 0 1,417 1,417 1,000,000 61 4,881 1,417 6,298 995,119 5,556 1,417 6,972 994,444 62 4,888 1,410 6,298 990,231 5,556 1,409 6,964 988,888 63 4,895 1,403 6,298 985,336 5,556 1,401 6,956 983,332 64 4,902 1,396 6,298 980,434 5,556 1,393 6,948 977,776 65 4,909 1,389 6,298 975,525 5,556 1,385 6,940 972,220 66 4,916 1,382 6,298 970,609 5,556 1,377 6,932 966,664 67 4,923 1,375 6,298 965,686 5,556 1,369 6,924 961,108 68 4,930 1,368 6,298 960,756 5,556 1,362 6,917 955,552 69 4,937 1,361 6,298 955,819 5,556 1,354 6,909 949,996 70 4,944 1,354 6,298 950,875 5,556 1,346 6,901 944,440 71 4,951 1,347 6,298 945,924 5,556 1,338 6,893 938,884 72 4,958 1,340 6,298 940,966 5,556 1,330 6,885 933,328 73 4,965 1,333 6,298 936,001 5,556 1,322 6,877 927,772 74 4,972 1,326 6,298 931,029 5,556 1,314 6,869 922,216 75 4,979 1,319 6,298 926,050 5,556 1,306 6,861 916,660 76 4,986 1,312 6,298 921,064 5,556 1,299 6,854 911,104 77 4,993 1,305 6,298 916,071 5,556 1,291 6,846 905,548 78 5,000 1,298 6,298 911,071 5,556 1,283 6,838 899,992 79 5,007 1,291 6,298 906,064 5,556 1,275 6,830 894,436 80 5,014 1,284 6,298 901,050 5,556 1,267 6,822 888,880 81 5,022 1,276 6,298 896,028 5,556 1,259 6,814 883,324 82 5,029 1,269 6,298 890,999 5,556 1,251 6,806 877,768 83 5,036 1,262 6,298 885,963 5,556 1,244 6,799 872,212 84 5,043 1,255 6,298 880,920 5,556 1,236 6,791 866,656 85 5,050 1,248 6,298 875,870 5,556 1,228 6,783 861,100 86 5,057 1,241 6,298 870,813 5,556 1,220 6,775 855,544 87 5,064 1,234 6,298 865,749 5,556 1,212 6,767 849,988 88 5,072 1,226 6,298 860,677 5,556 1,204 6,759 844,432 89 5,079 1,219 6,298 855,598 5,556 1,196 6,751 838,876 90 5,086 1,212 6,298 850,512 5,556 1,188 6,743 833,320 91 5,093 1,205 6,298 845,419 5,556 1,181 6,736 827,764 92 5,100 1,198 6,298 840,319 5,556 1,173 6,728 822,208 93 5,108 1,190 6,298 835,211 5,556 1,165 6,720 816,652 94 5,115 1,183 6,298 830,096 5,556 1,157 6,712 811,096 95 5,122 1,176 6,298 824,974 5,556 1,149 6,704 805,540 96 5,129 1,169 6,298 819,845 5,556 1,141 6,696 799,984 97 5,137 1,161 6,298 814,708 5,556 1,133 6,688 794,428 98 5,144 1,154 6,298 809,564 5,556 1,125 6,680 788,872 99 5,151 1,147 6,298 804,413 5,556 1,118 6,673 783,316 100 5,158 1,140 6,298 799,255 5,556 1,110 6,665 777,760 101 5,166 1,132 6,298 794,089 5,556 1,102 6,657 772,204 102 5,173 1,125 6,298 788,916 5,556 1,094 6,649 766,648 103 5,180 1,118 6,298 783,736 5,556 1,086 6,641 761,092 104 5,188 1,110 6,298 778,548 5,556 1,078 6,633 755,536 105 5,195 1,103 6,298 773,353 5,556 1,070 6,625 749,980 106 5,202 1,096 6,298 768,151 5,556 1,062 6,617 744,424 107 5,210 1,088 6,298 762,941 5,556 1,055 6,610 738,868 108 5,217 1,081 6,298 757,724 5,556 1,047 6,602 733,312 109 5,225 1,073 6,298 752,499 5,556 1,039 6,594 727,756 110 5,232 1,066 6,298 747,267 5,556 1,031 6,586 722,200 111 5,239 1,059 6,298 742,028 5,556 1,023 6,578 716,644 112 5,247 1,051 6,298 736,781 5,556 1,015 6,570 711,088 113 5,254 1,044 6,298 731,527 5,556 1,007 6,562 705,532 114 5,262 1,036 6,298 726,265 5,556 1,000 6,555 699,976 115 5,269 1,029 6,298 720,996 5,556 992 6,547 694,420 116 5,277 1,021 6,298 715,719 5,556 984 6,539 688,864 117 5,284 1,014 6,298 710,435 5,556 976 6,531 683,308 118 5,292 1,006 6,298 705,143 5,556 968 6,523 677,752 119 5,299 999 6,298 699,844 5,556 960 6,515 672,196 120 5,307 991 6,298 694,537 5,556 952 6,507 666,640 121 5,314 984 6,298 689,223 5,556 944 6,499 661,084 122 5,322 976 6,298 683,901 5,556 937 6,492 655,528 123 5,329 969 6,298 678,572 5,556 929 6,484 649,972 124 5,337 961 6,298 673,235 5,556 921 6,476 644,416 125 5,344 954 6,298 667,891 5,556 913 6,468 638,860 126 5,352 946 6,298 662,539 5,556 905 6,460 633,304 127 5,359 939 6,298 657,180 5,556 897 6,452 627,748 128 5,367 931 6,298 651,813 5,556 889 6,444 622,192 129 5,375 923 6,298 646,438 5,556 881 6,436 616,636 130 5,382 916 6,298 641,056 5,556 874 6,429 611,080 131 5,390 908 6,298 635,666 5,556 866 6,421 605,524 132 5,397 901 6,298 630,269 5,556 858 6,413 599,968 133 5,405 893 6,298 624,864 5,556 850 6,405 594,412 134 5,413 885 6,298 619,451 5,556 842 6,397 588,856 135 5,420 878 6,298 614,031 5,556 834 6,389 583,300 136 5,428 870 6,298 608,603 5,556 826 6,381 577,744 137 5,436 862 6,298 603,167 5,556 818 6,373 572,188 138 5,444 854 6,298 597,723 5,556 811 6,366 566,632 139 5,451 847 6,298 592,272 5,556 803 6,358 561,076 140 5,459 839 6,298 586,813 5,556 795 6,350 555,520 141 5,467 831 6,298 581,346 5,556 787 6,342 549,964 142 5,474 824 6,298 575,872 5,556 779 6,334 544,408 143 5,482 816 6,298 570,390 5,556 771 6,326 538,852 144 5,490 808 6,298 564,900 5,556 763 6,318 533,296 145 5,498 800 6,298 559,402 5,556 756 6,311 527,740 146 5,506 792 6,298 553,896 5,556 748 6,303 522,184 147 5,513 785 6,298 548,383 5,556 740 6,295 516,628 148 5,521 777 6,298 542,862 5,556 732 6,287 511,072 149 5,529 769 6,298 537,333 5,556 724 6,279 505,516 150 5,537 761 6,298 531,796 5,556 716 6,271 499,960 151 5,545 753 6,298 526,251 5,556 708 6,263 494,404 152 5,552 746 6,298 520,699 5,556 700 6,255 488,848 153 5,560 738 6,298 515,139 5,556 693 6,248 483,292 154 5,568 730 6,298 509,571 5,556 685 6,240 477,736 155 5,576 722 6,298 503,995 5,556 677 6,232 472,180 156 5,584 714 6,298 498,411 5,556 669 6,224 466,624 157 5,592 706 6,298 492,819 5,556 661 6,216 461,068 158 5,600 698 6,298 487,219 5,556 653 6,208 455,512 159 5,608 690 6,298 481,611 5,556 645 6,200 449,956 160 5,616 682 6,298 475,995 5,556 637 6,192 444,400 161 5,624 674 6,298 470,371 5,555 630 6,185 438,845 162 5,632 666 6,298 464,739 5,555 622 6,177 433,290 163 5,640 658 6,298 459,099 5,555 614 6,169 427,735 164 5,648 650 6,298 453,451 5,555 606 6,161 422,180 165 5,656 642 6,298 447,795 5,555 598 6,153 416,625 166 5,664 634 6,298 442,131 5,555 590 6,145 411,070 167 5,672 626 6,298 436,459 5,555 582 6,137 405,515 168 5,680 618 6,298 430,779 5,555 574 6,129 399,960 169 5,688 610 6,298 425,091 5,555 567 6,122 394,405 170 5,696 602 6,298 419,395 5,555 559 6,114 388,850 171 5,704 594 6,298 413,691 5,555 551 6,106 383,295 172 5,712 586 6,298 407,979 5,555 543 6,098 377,740 173 5,720 578 6,298 402,259 5,555 535 6,090 372,185 174 5,728 570 6,298 396,531 5,555 527 6,082 366,630 175 5,736 562 6,298 390,795 5,555 519 6,074 361,075 176 5,744 554 6,298 385,051 5,555 512 6,067 355,520 177 5,753 545 6,298 379,298 5,555 504 6,059 349,965 178 5,761 537 6,298 373,537 5,555 496 6,051 344,410 179 5,769 529 6,298 367,768 5,555 488 6,043 338,855 180 5,777 521 6,298 361,991 5,555 480 6,035 333,300 181 5,784 513 6,297 356,207 5,555 472 6,027 327,745 182 5,793 505 6,298 350,414 5,555 464 6,019 322,190 183 5,802 496 6,298 344,612 5,555 456 6,011 316,635 184 5,809 488 6,297 338,803 5,555 449 6,004 311,080 185 5,817 480 6,297 332,986 5,555 441 5,996 305,525 186 5,826 472 6,298 327,160 5,555 433 5,988 299,970 187 5,834 463 6,297 321,326 5,555 425 5,980 294,415 188 5,843 455 6,298 315,483 5,555 417 5,972 288,860 189 5,850 447 6,297 309,633 5,555 409 5,964 283,305 190 5,858 439 6,297 303,775 5,555 401 5,956 277,750 191 5,868 430 6,298 297,907 5,555 393 5,948 272,195 192 5,875 422 6,297 292,032 5,555 386 5,941 266,640 193 5,884 414 6,298 286,148 5,555 378 5,933 261,085 194 5,893 405 6,298 280,255 5,555 370 5,925 255,530 195 5,900 397 6,297 274,355 5,555 362 5,917 249,975 196 5,908 389 6,297 268,447 5,555 354 5,909 244,420 197 5,918 380 6,298 262,529 5,555 346 5,901 238,865 198 5,925 372 6,297 256,604 5,555 338 5,893 233,310 199 5,934 364 6,298 250,670 5,555 331 5,886 227,755 200 5,943 355 6,298 244,727 5,555 323 5,878 222,200 201 5,950 347 6,297 238,777 5,555 315 5,870 216,645 202 5,960 338 6,298 232,817 5,555 307 5,862 211,090 203 5,967 330 6,297 226,850 5,555 299 5,854 205,535 204 5,977 321 6,298 220,873 5,555 291 5,846 199,980 205 5,984 313 6,297 214,889 5,555 283 5,838 194,425 206 5,994 304 6,298 208,895 5,555 275 5,830 188,870 207 6,001 296 6,297 202,894 5,555 268 5,823 183,315 208 6,010 287 6,297 196,884 5,555 260 5,815 177,760 209 6,018 279 6,297 190,866 5,555 252 5,807 172,205 210 6,028 270 6,298 184,838 5,555 244 5,799 166,650 211 6,035 262 6,297 178,803 5,555 236 5,791 161,095 212 6,045 253 6,298 172,758 5,555 228 5,783 155,540 213 6,052 245 6,297 166,706 5,555 220 5,775 149,985 214 6,062 236 6,298 160,644 5,555 212 5,767 144,430 215 6,069 228 6,297 154,575 5,555 205 5,760 138,875 216 6,079 219 6,298 148,496 5,555 197 5,752 133,320 217 6,087 210 6,297 142,409 5,555 189 5,744 127,765 218 6,096 202 6,298 136,313 5,555 181 5,736 122,210 219 6,104 193 6,297 130,209 5,555 173 5,728 116,655 220 6,114 184 6,298 124,095 5,555 165 5,720 111,100 221 6,121 176 6,297 117,974 5,555 157 5,712 105,545 222 6,130 167 6,297 111,844 5,555 150 5,705 99,990 223 6,140 158 6,298 105,704 5,555 142 5,697 94,435 224 6,147 150 6,297 99,557 5,555 134 5,689 88,880 225 6,157 141 6,298 93,400 5,555 126 5,681 83,325 226 6,165 132 6,297 87,235 5,555 118 5,673 77,770 227 6,173 124 6,297 81,062 5,555 110 5,665 72,215 228 6,183 115 6,298 74,879 5,555 102 5,657 66,660 229 6,192 106 6,298 68,687 5,555 94 5,649 61,105 230 6,200 97 6,297 62,487 5,555 87 5,642 55,550 231 6,208 89 6,297 56,279 5,555 79 5,634 49,995 232 6,218 80 6,298 50,061 5,555 71 5,626 44,440 233 6,227 71 6,298 43,834 5,555 63 5,618 38,885 234 6,236 62 6,298 37,598 5,555 55 5,610 33,330 235 6,244 53 6,297 31,354 5,555 47 5,602 27,775 236 6,253 44 6,297 25,101 5,555 39 5,594 22,220 237 6,261 36 6,297 18,840 5,555 31 5,586 16,665 238 6,271 27 6,298 12,569 5,555 24 5,579 11,110 239 6,280 18 6,298 6,289 5,555 16 5,571 5,555 240 6,289 9 6,298 0 5,555 8 5,563 0 合計 1,000,000 218,629 1,218,629 1,000,000 213,224 1,213,124

關閉視窗   客戶資料保密措施 客服專線：(02)2181-0101 台北市信義區松仁路123號 www.hncb.com.tw 版權所有　華南銀行