China Trust Amortization Schedule
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View China Trust Amortization Schedule as PDF for free.
More details
- Words: 3,407
- Pages: 7
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
10,000
1,747
5,823
914
3,047
636
2,120
497
1,657
358
1,193
11,000
1,922
6,407
1,005
3,350
700
2,333
547
1,823
394
1,313
12,000
2,096
6,987
1,096
3,653
763
2,543
596
1,987
430
1,433
13,000
2,271
7,570
1,188
3,960
827
2,757
646
2,153
466
1,553
14,000
2,446
8,153
1,279
4,263
890
2,967
696
2,320
501
1,670
15,000
2,620
8,733
1,370
4,567
954
3,180
745
2,483
537
1,790
16,000
2,795
9,317
1,462
4,873
1,017
3,390
795
2,650
573
1,910
17,000
2,970
9,900
1,553
5,177
1,081
3,603
845
2,817
609
2,030
18,000
3,144
10,480
1,644
5,480
1,144
3,813
894
2,980
644
2,147
19,000
3,319
11,063
1,736
5,787
1,208
4,027
944
3,147
680
2,267
20,000
3,494
11,647
1,827
6,090
1,272
4,240
994
3,313
716
2,387
21,000
3,668
12,227
1,918
6,393
1,335
4,450
1,043
3,477
752
2,507
22,000
3,843
12,810
2,010
6,700
1,399
4,663
1,093
3,643
788
2,627
23,000
4,018
13,393
2,101
7,003
1,462
4,873
1,143
3,810
823
2,743
24,000
4,192
13,973
2,192
7,307
1,526
5,087
1,192
3,973
859
2,863
25,000
4,367
14,557
2,284
7,613
1,589
5,297
1,242
4,140
895
2,983
26,000
4,542
15,140
2,375
7,917
1,653
5,510
1,292
4,307
931
3,103
27,000
4,716
15,720
2,466
8,220
1,716
5,720
1,341
4,470
966
3,220
28,000
4,891
16,303
2,558
8,527
1,780
5,933
1,391
4,637
1,002
3,340
29,000
5,066
16,887
2,649
8,830
1,844
6,147
1,441
4,803
1,038
3,460
30,000
5,240
17,467
2,740
9,133
1,907
6,357
1,490
4,967
1,074
3,580
31,000
5,415
18,050
2,832
9,440
1,971
6,570
1,540
5,133
1,110
3,700
32,000
5,590
18,633
2,923
9,743
2,034
6,780
1,590
5,300
1,145
3,817
33,000
5,764
19,213
3,014
10,047
2,098
6,993
1,639
5,463
1,181
3,937
34,000
5,939
19,797
3,106
10,353
2,161
7,203
1,689
5,630
1,217
4,057
35,000
6,114
20,380
3,197
10,657
2,225
7,417
1,739
5,797
1,253
4,177
36,000
6,288
20,960
3,288
10,960
2,288
7,627
1,788
5,960
1,288
4,293
37,000
6,463
21,543
3,380
11,267
2,352
7,840
1,838
6,127
1,324
4,413
38,000
6,638
22,127
3,471
11,570
2,416
8,053
1,888
6,293
1,360
4,533
39,000
6,812
22,707
3,562
11,873
2,479
8,263
1,937
6,457
1,396
4,653
40,000
6,987
23,290
3,654
12,180
2,543
8,477
1,987
6,623
1,432
4,773
41,000
7,162
23,873
3,745
12,483
2,606
8,687
2,037
6,790
1,467
4,890
42,000
7,336
24,453
3,836
12,787
2,670
8,900
2,086
6,953
1,503
5,010
43,000
7,511
25,037
3,928
13,093
2,733
9,110
2,136
7,120
1,539
5,130
44,000
7,686
25,620
4,019
13,397
2,797
9,323
2,186
7,287
1,575
5,250
45,000
7,860
26,200
4,110
13,700
2,860
9,533
2,235
7,450
1,610
5,367
46,000
8,035
26,783
4,202
14,007
2,924
9,747
2,285
7,617
1,646
5,487
47,000
8,210
27,367
4,293
14,310
2,988
9,960
2,335
7,783
1,682
5,607
48,000
8,384
27,947
4,384
14,613
3,051
10,170
2,384
7,947
1,718
5,727
49,000
8,559
28,530
4,476
14,920
3,115
10,383
2,434
8,113
1,754
5,847
50,000
8,734
29,113
4,567
15,223
3,178
10,593
2,484
8,280
1,789
5,963
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
51,000
8,908
29,693
4,658
15,527
3,242
10,807
2,533
8,443
1,825
6,083
52,000
9,083
30,277
4,750
15,833
3,305
11,017
2,583
8,610
1,861
6,203
53,000
9,258
30,860
4,841
16,137
3,369
11,230
2,633
8,777
1,897
6,323
54,000
9,432
31,440
4,932
16,440
3,432
11,440
2,682
8,940
1,932
6,440
55,000
9,607
32,023
5,024
16,747
3,496
11,653
2,732
9,107
1,968
6,560
56,000
9,782
32,607
5,115
17,050
3,560
11,867
2,782
9,273
2,004
6,680
57,000
9,956
33,187
5,206
17,353
3,623
12,077
2,831
9,437
2,040
6,800
58,000
10,131
33,770
5,298
17,660
3,687
12,290
2,881
9,603
2,076
6,920
59,000
10,306
34,353
5,389
17,963
3,750
12,500
2,931
9,770
2,111
7,037
60,000
10,480
34,933
5,480
18,267
3,814
12,713
2,980
9,933
2,147
7,157
61,000
10,655
35,517
5,572
18,573
3,877
12,923
3,030
10,100
2,183
7,277
62,000
10,830
36,100
5,663
18,877
3,941
13,137
3,080
10,267
2,219
7,397
63,000
11,004
36,680
5,754
19,180
4,004
13,347
3,129
10,430
2,254
7,513
64,000
11,179
37,263
5,846
19,487
4,068
13,560
3,179
10,597
2,290
7,633
65,000
11,354
37,847
5,937
19,790
4,132
13,773
3,229
10,763
2,326
7,753
66,000
11,528
38,427
6,028
20,093
4,195
13,983
3,278
10,927
2,362
7,873
67,000
11,703
39,010
6,120
20,400
4,259
14,197
3,328
11,093
2,398
7,993
68,000
11,878
39,593
6,211
20,703
4,322
14,407
3,378
11,260
2,433
8,110
69,000
12,052
40,173
6,302
21,007
4,386
14,620
3,427
11,423
2,469
8,230
70,000
12,227
40,757
6,394
21,313
4,449
14,830
3,477
11,590
2,505
8,350
71,000
12,402
41,340
6,485
21,617
4,513
15,043
3,527
11,757
2,541
8,470
72,000
12,576
41,920
6,576
21,920
4,576
15,253
3,576
11,920
2,576
8,587
73,000
12,751
42,503
6,668
22,227
4,640
15,467
3,626
12,087
2,612
8,707
74,000
12,926
43,087
6,759
22,530
4,704
15,680
3,676
12,253
2,648
8,827
75,000
13,100
43,667
6,850
22,833
4,767
15,890
3,725
12,417
2,684
8,947
76,000
13,275
44,250
6,942
23,140
4,831
16,103
3,775
12,583
2,720
9,067
77,000
13,450
44,833
7,033
23,443
4,894
16,313
3,825
12,750
2,755
9,183
78,000
13,624
45,413
7,124
23,747
4,958
16,527
3,874
12,913
2,791
9,303
79,000
13,799
45,997
7,216
24,053
5,021
16,737
3,924
13,080
2,827
9,423
80,000
13,974
46,580
7,307
24,357
5,085
16,950
3,974
13,247
2,863
9,543
81,000
14,148
47,160
7,398
24,660
5,148
17,160
4,023
13,410
2,898
9,660
82,000
14,323
47,743
7,490
24,967
5,212
17,373
4,073
13,577
2,934
9,780
83,000
14,498
48,327
7,581
25,270
5,276
17,587
4,123
13,743
2,970
9,900
84,000
14,672
48,907
7,672
25,573
5,339
17,797
4,172
13,907
3,006
10,020
85,000
14,847
49,490
7,764
25,880
5,403
18,010
4,222
14,073
3,042
10,140
86,000
15,022
50,073
7,855
26,183
5,466
18,220
4,272
14,240
3,077
10,257
87,000
15,196
50,653
7,946
26,487
5,530
18,433
4,321
14,403
3,113
10,377
88,000
15,371
51,237
8,038
26,793
5,593
18,643
4,371
14,570
3,149
10,497
89,000
15,546
51,820
8,129
27,097
5,657
18,857
4,421
14,737
3,185
10,617
90,000
15,720
52,400
8,220
27,400
5,720
19,067
4,470
14,900
3,220
10,733
91,000
15,895
52,983
8,312
27,707
5,784
19,280
4,520
15,067
3,256
10,853
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
92,000
16,070
53,567
8,403
28,010
5,848
19,493
4,570
15,233
3,292
10,973
93,000
16,244
54,147
8,494
28,313
5,911
19,703
4,619
15,397
3,328
11,093
94,000
16,419
54,730
8,586
28,620
5,975
19,917
4,669
15,563
3,364
11,213
95,000
16,594
55,313
8,677
28,923
6,038
20,127
4,719
15,730
3,399
11,330
96,000
16,768
55,893
8,768
29,227
6,102
20,340
4,768
15,893
3,435
11,450
97,000
16,943
56,477
8,860
29,533
6,165
20,550
4,818
16,060
3,471
11,570
98,000
17,118
57,060
8,951
29,837
6,229
20,763
4,868
16,227
3,507
11,690
99,000
17,292
57,640
9,042
30,140
6,292
20,973
4,917
16,390
3,542
11,807
100,000
17,467
58,223
9,134
30,447
6,356
21,187
4,967
16,557
3,578
11,927
101,000
17,642
58,807
9,225
30,750
6,420
21,400
5,017
16,723
3,614
12,047
102,000
17,816
59,387
9,316
31,053
6,483
21,610
5,066
16,887
3,650
12,167
103,000
17,991
59,970
9,408
31,360
6,547
21,823
5,116
17,053
3,686
12,287
104,000
18,166
60,553
9,499
31,663
6,610
22,033
5,166
17,220
3,721
12,403
105,000
18,340
61,133
9,590
31,967
6,674
22,247
5,215
17,383
3,757
12,523
106,000
18,515
61,717
9,682
32,273
6,737
22,457
5,265
17,550
3,793
12,643
107,000
18,690
62,300
9,773
32,577
6,801
22,670
5,315
17,717
3,829
12,763
108,000
18,864
62,880
9,864
32,880
6,864
22,880
5,364
17,880
3,864
12,880
109,000
19,039
63,463
9,956
33,187
6,928
23,093
5,414
18,047
3,900
13,000
110,000
19,214
64,047
10,047
33,490
6,992
23,307
5,464
18,213
3,936
13,120
111,000
19,388
64,627
10,138
33,793
7,055
23,517
5,513
18,377
3,972
13,240
112,000
19,563
65,210
10,230
34,100
7,119
23,730
5,563
18,543
4,008
13,360
113,000
19,738
65,793
10,321
34,403
7,182
23,940
5,613
18,710
4,043
13,477
114,000
19,912
66,373
10,412
34,707
7,246
24,153
5,662
18,873
4,079
13,597
115,000
20,087
66,957
10,504
35,013
7,309
24,363
5,712
19,040
4,115
13,717
116,000
20,262
67,540
10,595
35,317
7,373
24,577
5,762
19,207
4,151
13,837
117,000
20,436
68,120
10,686
35,620
7,436
24,787
5,811
19,370
4,186
13,953
118,000
20,611
68,703
10,778
35,927
7,500
25,000
5,861
19,537
4,222
14,073
119,000
20,786
69,287
10,869
36,230
7,564
25,213
5,911
19,703
4,258
14,193
120,000
20,960
69,867
10,960
36,533
7,627
25,423
5,960
19,867
4,294
14,313
121,000
21,135
70,450
11,052
36,840
7,691
25,637
6,010
20,033
4,330
14,433
122,000
21,310
71,033
11,143
37,143
7,754
25,847
6,060
20,200
4,365
14,550
123,000
21,484
71,613
11,234
37,447
7,818
26,060
6,109
20,363
4,401
14,670
124,000
21,659
72,197
11,326
37,753
7,881
26,270
6,159
20,530
4,437
14,790
125,000
21,834
72,780
11,417
38,057
7,945
26,483
6,209
20,697
4,473
14,910
126,000
22,008
73,360
11,508
38,360
8,008
26,693
6,258
20,860
4,508
15,027
127,000
22,183
73,943
11,600
38,667
8,072
26,907
6,308
21,027
4,544
15,147
128,000
22,358
74,527
11,691
38,970
8,136
27,120
6,358
21,193
4,580
15,267
129,000
22,532
75,107
11,782
39,273
8,199
27,330
6,407
21,357
4,616
15,387
130,000
22,707
75,690
11,874
39,580
8,263
27,543
6,457
21,523
4,652
15,507
131,000
22,882
76,273
11,965
39,883
8,326
27,753
6,507
21,690
4,687
15,623
132,000
23,056
76,853
12,056
40,187
8,390
27,967
6,556
21,853
4,723
15,743
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
133,000
23,231
77,437
12,148
40,493
8,453
28,177
6,606
22,020
4,759
15,863
134,000
23,406
78,020
12,239
40,797
8,517
28,390
6,656
22,187
4,795
15,983
135,000
23,580
78,600
12,330
41,100
8,580
28,600
6,705
22,350
4,830
16,100
136,000
23,755
79,183
12,422
41,407
8,644
28,813
6,755
22,517
4,866
16,220
137,000
23,930
79,767
12,513
41,710
8,708
29,027
6,805
22,683
4,902
16,340
138,000
24,104
80,347
12,604
42,013
8,771
29,237
6,854
22,847
4,938
16,460
139,000
24,279
80,930
12,696
42,320
8,835
29,450
6,904
23,013
4,974
16,580
140,000
24,454
81,513
12,787
42,623
8,898
29,660
6,954
23,180
5,009
16,697
141,000
24,628
82,093
12,878
42,927
8,962
29,873
7,003
23,343
5,045
16,817
142,000
24,803
82,677
12,970
43,233
9,025
30,083
7,053
23,510
5,081
16,937
143,000
24,978
83,260
13,061
43,537
9,089
30,297
7,103
23,677
5,117
17,057
144,000
25,152
83,840
13,152
43,840
9,152
30,507
7,152
23,840
5,152
17,173
145,000
25,327
84,423
13,244
44,147
9,216
30,720
7,202
24,007
5,188
17,293
146,000
25,502
85,007
13,335
44,450
9,280
30,933
7,252
24,173
5,224
17,413
147,000
25,676
85,587
13,426
44,753
9,343
31,143
7,301
24,337
5,260
17,533
148,000
25,851
86,170
13,518
45,060
9,407
31,357
7,351
24,503
5,296
17,653
149,000
26,026
86,753
13,609
45,363
9,470
31,567
7,401
24,670
5,331
17,770
150,000
26,200
87,333
13,700
45,667
9,534
31,780
7,450
24,833
5,367
17,890
151,000
26,375
87,917
13,792
45,973
9,597
31,990
7,500
25,000
5,403
18,010
152,000
26,550
88,500
13,883
46,277
9,661
32,203
7,550
25,167
5,439
18,130
153,000
26,724
89,080
13,974
46,580
9,724
32,413
7,599
25,330
5,474
18,247
154,000
26,899
89,663
14,066
46,887
9,788
32,627
7,649
25,497
5,510
18,367
155,000
27,074
90,247
14,157
47,190
9,852
32,840
7,699
25,663
5,546
18,487
156,000
27,248
90,827
14,248
47,493
9,915
33,050
7,748
25,827
5,582
18,607
157,000
27,423
91,410
14,340
47,800
9,979
33,263
7,798
25,993
5,618
18,727
158,000
27,598
91,993
14,431
48,103
10,042
33,473
7,848
26,160
5,653
18,843
159,000
27,772
92,573
14,522
48,407
10,106
33,687
7,897
26,323
5,689
18,963
160,000
27,947
93,157
14,614
48,713
10,169
33,897
7,947
26,490
5,725
19,083
161,000
28,122
93,740
14,705
49,017
10,233
34,110
7,997
26,657
5,761
19,203
162,000
28,296
94,320
14,796
49,320
10,296
34,320
8,046
26,820
5,796
19,320
163,000
28,471
94,903
14,888
49,627
10,360
34,533
8,096
26,987
5,832
19,440
164,000
28,646
95,487
14,979
49,930
10,424
34,747
8,146
27,153
5,868
19,560
165,000
28,820
96,067
15,070
50,233
10,487
34,957
8,195
27,317
5,904
19,680
166,000
28,995
96,650
15,162
50,540
10,551
35,170
8,245
27,483
5,940
19,800
167,000
29,170
97,233
15,253
50,843
10,614
35,380
8,295
27,650
5,975
19,917
168,000
29,344
97,813
15,344
51,147
10,678
35,593
8,344
27,813
6,011
20,037
169,000
29,519
98,397
15,436
51,453
10,741
35,803
8,394
27,980
6,047
20,157
170,000
29,694
98,980
15,527
51,757
10,805
36,017
8,444
28,147
6,083
20,277
171,000
29,868
99,560
15,618
52,060
10,868
36,227
8,493
28,310
6,118
20,393
172,000
30,043
100,143
15,710
52,367
10,932
36,440
8,543
28,477
6,154
20,513
173,000
30,218
100,727
15,801
52,670
10,996
36,653
8,593
28,643
6,190
20,633
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
174,000
30,392
101,307
15,892
52,973
11,059
36,863
8,642
28,807
6,226
20,753
175,000
30,567
101,890
15,984
53,280
11,123
37,077
8,692
28,973
6,262
20,873
176,000
30,742
102,473
16,075
53,583
11,186
37,287
8,742
29,140
6,297
20,990
177,000
30,916
103,053
16,166
53,887
11,250
37,500
8,791
29,303
6,333
21,110
178,000
31,091
103,637
16,258
54,193
11,313
37,710
8,841
29,470
6,369
21,230
179,000
31,266
104,220
16,349
54,497
11,377
37,923
8,891
29,637
6,405
21,350
180,000
31,440
104,800
16,440
54,800
11,440
38,133
8,940
29,800
6,440
21,467
181,000
31,615
105,383
16,532
55,107
11,504
38,347
8,990
29,967
6,476
21,587
182,000
31,790
105,967
16,623
55,410
11,568
38,560
9,040
30,133
6,512
21,707
183,000
31,964
106,547
16,714
55,713
11,631
38,770
9,089
30,297
6,548
21,827
184,000
32,139
107,130
16,806
56,020
11,695
38,983
9,139
30,463
6,584
21,947
185,000
32,314
107,713
16,897
56,323
11,758
39,193
9,189
30,630
6,619
22,063
186,000
32,488
108,293
16,988
56,627
11,822
39,407
9,238
30,793
6,655
22,183
187,000
32,663
108,877
17,080
56,933
11,885
39,617
9,288
30,960
6,691
22,303
188,000
32,838
109,460
17,171
57,237
11,949
39,830
9,338
31,127
6,727
22,423
189,000
33,012
110,040
17,262
57,540
12,012
40,040
9,387
31,290
6,762
22,540
190,000
33,187
110,623
17,354
57,847
12,076
40,253
9,437
31,457
6,798
22,660
191,000
33,362
111,207
17,445
58,150
12,140
40,467
9,487
31,623
6,834
22,780
192,000
33,536
111,787
17,536
58,453
12,203
40,677
9,536
31,787
6,870
22,900
193,000
33,711
112,370
17,628
58,760
12,267
40,890
9,586
31,953
6,906
23,020
194,000
33,886
112,953
17,719
59,063
12,330
41,100
9,636
32,120
6,941
23,137
195,000
34,060
113,533
17,810
59,367
12,394
41,313
9,685
32,283
6,977
23,257
196,000
34,235
114,117
17,902
59,673
12,457
41,523
9,735
32,450
7,013
23,377
197,000
34,410
114,700
17,993
59,977
12,521
41,737
9,785
32,617
7,049
23,497
198,000
34,584
115,280
18,084
60,280
12,584
41,947
9,834
32,780
7,084
23,613
199,000
34,759
115,863
18,176
60,587
12,648
42,160
9,884
32,947
7,120
23,733
200,000
34,934
116,447
18,267
60,890
12,712
42,373
9,934
33,113
7,156
23,853
201,000
35,108
117,027
18,358
61,193
12,775
42,583
9,983
33,277
7,192
23,973
202,000
35,283
117,610
18,450
61,500
12,839
42,797
10,033
33,443
7,228
24,093
203,000
35,458
118,193
18,541
61,803
12,902
43,007
10,083
33,610
7,263
24,210
204,000
35,632
118,773
18,632
62,107
12,966
43,220
10,132
33,773
7,299
24,330
205,000
35,807
119,357
18,724
62,413
13,029
43,430
10,182
33,940
7,335
24,450
206,000
35,982
119,940
18,815
62,717
13,093
43,643
10,232
34,107
7,371
24,570
207,000
36,156
120,520
18,906
63,020
13,156
43,853
10,281
34,270
7,406
24,687
208,000
36,331
121,103
18,998
63,327
13,220
44,067
10,331
34,437
7,442
24,807
209,000
36,506
121,687
19,089
63,630
13,284
44,280
10,381
34,603
7,478
24,927
210,000
36,680
122,267
19,180
63,933
13,347
44,490
10,430
34,767
7,514
25,047
211,000
36,855
122,850
19,272
64,240
13,411
44,703
10,480
34,933
7,550
25,167
212,000
37,030
123,433
19,363
64,543
13,474
44,913
10,530
35,100
7,585
25,283
213,000
37,204
124,013
19,454
64,847
13,538
45,127
10,579
35,263
7,621
25,403
214,000
37,379
124,597
19,546
65,153
13,601
45,337
10,629
35,430
7,657
25,523
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
215,000
37,554
125,180
19,637
65,457
13,665
45,550
10,679
35,597
7,693
25,643
216,000
37,728
125,760
19,728
65,760
13,728
45,760
10,728
35,760
7,728
25,760
217,000
37,903
126,343
19,820
66,067
13,792
45,973
10,778
35,927
7,764
25,880
218,000
38,078
126,927
19,911
66,370
13,856
46,187
10,828
36,093
7,800
26,000
219,000
38,252
127,507
20,002
66,673
13,919
46,397
10,877
36,257
7,836
26,120
220,000
38,427
128,090
20,094
66,980
13,983
46,610
10,927
36,423
7,872
26,240
221,000
38,602
128,673
20,185
67,283
14,046
46,820
10,977
36,590
7,907
26,357
222,000
38,776
129,253
20,276
67,587
14,110
47,033
11,026
36,753
7,943
26,477
223,000
38,951
129,837
20,368
67,893
14,173
47,243
11,076
36,920
7,979
26,597
224,000
39,126
130,420
20,459
68,197
14,237
47,457
11,126
37,087
8,015
26,717
225,000
39,300
131,000
20,550
68,500
14,300
47,667
11,175
37,250
8,050
26,833
226,000
39,475
131,583
20,642
68,807
14,364
47,880
11,225
37,417
8,086
26,953
227,000
39,650
132,167
20,733
69,110
14,428
48,093
11,275
37,583
8,122
27,073
228,000
39,824
132,747
20,824
69,413
14,491
48,303
11,324
37,747
8,158
27,193
229,000
39,999
133,330
20,916
69,720
14,555
48,517
11,374
37,913
8,194
27,313
230,000
40,174
133,913
21,007
70,023
14,618
48,727
11,424
38,080
8,229
27,430
231,000
40,348
134,493
21,098
70,327
14,682
48,940
11,473
38,243
8,265
27,550
232,000
40,523
135,077
21,190
70,633
14,745
49,150
11,523
38,410
8,301
27,670
233,000
40,698
135,660
21,281
70,937
14,809
49,363
11,573
38,577
8,337
27,790
234,000
40,872
136,240
21,372
71,240
14,872
49,573
11,622
38,740
8,372
27,907
235,000
41,047
136,823
21,464
71,547
14,936
49,787
11,672
38,907
8,408
28,027
236,000
41,222
137,407
21,555
71,850
15,000
50,000
11,722
39,073
8,444
28,147
237,000
41,396
137,987
21,646
72,153
15,063
50,210
11,771
39,237
8,480
28,267
238,000
41,571
138,570
21,738
72,460
15,127
50,423
11,821
39,403
8,516
28,387
239,000
41,746
139,153
21,829
72,763
15,190
50,633
11,871
39,570
8,551
28,503
240,000
41,920
139,733
21,920
73,067
15,254
50,847
11,920
39,733
8,587
28,623
241,000
42,095
140,317
22,012
73,373
15,317
51,057
11,970
39,900
8,623
28,743
242,000
42,270
140,900
22,103
73,677
15,381
51,270
12,020
40,067
8,659
28,863
243,000
42,444
141,480
22,194
73,980
15,444
51,480
12,069
40,230
8,694
28,980
244,000
42,619
142,063
22,286
74,287
15,508
51,693
12,119
40,397
8,730
29,100
245,000
42,794
142,647
22,377
74,590
15,572
51,907
12,169
40,563
8,766
29,220
246,000
42,968
143,227
22,468
74,893
15,635
52,117
12,218
40,727
8,802
29,340
247,000
43,143
143,810
22,560
75,200
15,699
52,330
12,268
40,893
8,838
29,460
248,000
43,318
144,393
22,651
75,503
15,762
52,540
12,318
41,060
8,873
29,577
249,000
43,492
144,973
22,742
75,807
15,826
52,753
12,367
41,223
8,909
29,697
250,000
43,667
145,557
22,834
76,113
15,889
52,963
12,417
41,390
8,945
29,817
251,000
43,842
146,140
22,925
76,417
15,953
53,177
12,467
41,557
8,981
29,937
252,000
44,016
146,720
23,016
76,720
16,016
53,387
12,516
41,720
9,016
30,053
253,000
44,191
147,303
23,108
77,027
16,080
53,600
12,566
41,887
9,052
30,173
254,000
44,366
147,887
23,199
77,330
16,144
53,813
12,616
42,053
9,088
30,293
255,000
44,540
148,467
23,290
77,633
16,207
54,023
12,665
42,217
9,124
30,413
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
256,000
44,715
149,050
23,382
77,940
16,271
54,237
12,715
42,383
9,160
30,533
257,000
44,890
149,633
23,473
78,243
16,334
54,447
12,765
42,550
9,195
30,650
258,000
45,064
150,213
23,564
78,547
16,398
54,660
12,814
42,713
9,231
30,770
259,000
45,239
150,797
23,656
78,853
16,461
54,870
12,864
42,880
9,267
30,890
260,000
45,414
151,380
23,747
79,157
16,525
55,083
12,914
43,047
9,303
31,010
261,000
45,588
151,960
23,838
79,460
16,588
55,293
12,963
43,210
9,338
31,127
262,000
45,763
152,543
23,930
79,767
16,652
55,507
13,013
43,377
9,374
31,247
263,000
45,938
153,127
24,021
80,070
16,716
55,720
13,063
43,543
9,410
31,367
264,000
46,112
153,707
24,112
80,373
16,779
55,930
13,112
43,707
9,446
31,487
265,000
46,287
154,290
24,204
80,680
16,843
56,143
13,162
43,873
9,482
31,607
266,000
46,462
154,873
24,295
80,983
16,906
56,353
13,212
44,040
9,517
31,723
267,000
46,636
155,453
24,386
81,287
16,970
56,567
13,261
44,203
9,553
31,843
268,000
46,811
156,037
24,478
81,593
17,033
56,777
13,311
44,370
9,589
31,963
269,000
46,986
156,620
24,569
81,897
17,097
56,990
13,361
44,537
9,625
32,083
270,000
47,160
157,200
24,660
82,200
17,160
57,200
13,410
44,700
9,660
32,200
271,000
47,335
157,783
24,752
82,507
17,224
57,413
13,460
44,867
9,696
32,320
272,000
47,510
158,367
24,843
82,810
17,288
57,627
13,510
45,033
9,732
32,440
273,000
47,684
158,947
24,934
83,113
17,351
57,837
13,559
45,197
9,768
32,560
274,000
47,859
159,530
25,026
83,420
17,415
58,050
13,609
45,363
9,804
32,680
275,000
48,034
160,113
25,117
83,723
17,478
58,260
13,659
45,530
9,839
32,797
276,000
48,208
160,693
25,208
84,027
17,542
58,473
13,708
45,693
9,875
32,917
277,000
48,383
161,277
25,300
84,333
17,605
58,683
13,758
45,860
9,911
33,037
278,000
48,558
161,860
25,391
84,637
17,669
58,897
13,808
46,027
9,947
33,157
279,000
48,732
162,440
25,482
84,940
17,732
59,107
13,857
46,190
9,982
33,273
280,000
48,907
163,023
25,574
85,247
17,796
59,320
13,907
46,357
10,018
33,393
281,000
49,082
163,607
25,665
85,550
17,860
59,533
13,957
46,523
10,054
33,513
282,000
49,256
164,187
25,756
85,853
17,923
59,743
14,006
46,687
10,090
33,633
283,000
49,431
164,770
25,848
86,160
17,987
59,957
14,056
46,853
10,126
33,753
284,000
49,606
165,353
25,939
86,463
18,050
60,167
14,106
47,020
10,161
33,870
285,000
49,780
165,933
26,030
86,767
18,114
60,380
14,155
47,183
10,197
33,990
286,000
49,955
166,517
26,122
87,073
18,177
60,590
14,205
47,350
10,233
34,110
287,000
50,130
167,100
26,213
87,377
18,241
60,803
14,255
47,517
10,269
34,230
288,000
50,304
167,680
26,304
87,680
18,304
61,013
14,304
47,680
10,304
34,347
289,000
50,479
168,263
26,396
87,987
18,368
61,227
14,354
47,847
10,340
34,467
290,000
50,654
168,847
26,487
88,290
18,432
61,440
14,404
48,013
10,376
34,587
291,000
50,828
169,427
26,578
88,593
18,495
61,650
14,453
48,177
10,412
34,707
292,000
51,003
170,010
26,670
88,900
18,559
61,863
14,503
48,343
10,448
34,827
293,000
51,178
170,593
26,761
89,203
18,622
62,073
14,553
48,510
10,483
34,943
294,000
51,352
171,173
26,852
89,507
18,686
62,287
14,602
48,673
10,519
35,063
295,000
51,527
171,757
26,944
89,813
18,749
62,497
14,652
48,840
10,555
35,183
296,000
51,702
172,340
27,035
90,117
18,813
62,710
14,702
49,007
10,591
35,303
297,000
51,876
172,920
27,126
90,420
18,876
62,920
14,751
49,170
10,626
35,420
298,000
52,051
173,503
27,218
90,727
18,940
63,133
14,801
49,337
10,662
35,540
299,000
52,226
174,087
27,309
91,030
19,004
63,347
14,851
49,503
10,698
35,660
300,000
52,400
174,667
27,400
91,333
19,067
63,557
14,900
49,667
10,734
35,780
Formula for computation of Monthly Installment or Amortization : Loan Amount X 1. Add-On Rate / Term
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
10,000
1,747
5,823
914
3,047
636
2,120
497
1,657
358
1,193
11,000
1,922
6,407
1,005
3,350
700
2,333
547
1,823
394
1,313
12,000
2,096
6,987
1,096
3,653
763
2,543
596
1,987
430
1,433
13,000
2,271
7,570
1,188
3,960
827
2,757
646
2,153
466
1,553
14,000
2,446
8,153
1,279
4,263
890
2,967
696
2,320
501
1,670
15,000
2,620
8,733
1,370
4,567
954
3,180
745
2,483
537
1,790
16,000
2,795
9,317
1,462
4,873
1,017
3,390
795
2,650
573
1,910
17,000
2,970
9,900
1,553
5,177
1,081
3,603
845
2,817
609
2,030
18,000
3,144
10,480
1,644
5,480
1,144
3,813
894
2,980
644
2,147
19,000
3,319
11,063
1,736
5,787
1,208
4,027
944
3,147
680
2,267
20,000
3,494
11,647
1,827
6,090
1,272
4,240
994
3,313
716
2,387
21,000
3,668
12,227
1,918
6,393
1,335
4,450
1,043
3,477
752
2,507
22,000
3,843
12,810
2,010
6,700
1,399
4,663
1,093
3,643
788
2,627
23,000
4,018
13,393
2,101
7,003
1,462
4,873
1,143
3,810
823
2,743
24,000
4,192
13,973
2,192
7,307
1,526
5,087
1,192
3,973
859
2,863
25,000
4,367
14,557
2,284
7,613
1,589
5,297
1,242
4,140
895
2,983
26,000
4,542
15,140
2,375
7,917
1,653
5,510
1,292
4,307
931
3,103
27,000
4,716
15,720
2,466
8,220
1,716
5,720
1,341
4,470
966
3,220
28,000
4,891
16,303
2,558
8,527
1,780
5,933
1,391
4,637
1,002
3,340
29,000
5,066
16,887
2,649
8,830
1,844
6,147
1,441
4,803
1,038
3,460
30,000
5,240
17,467
2,740
9,133
1,907
6,357
1,490
4,967
1,074
3,580
31,000
5,415
18,050
2,832
9,440
1,971
6,570
1,540
5,133
1,110
3,700
32,000
5,590
18,633
2,923
9,743
2,034
6,780
1,590
5,300
1,145
3,817
33,000
5,764
19,213
3,014
10,047
2,098
6,993
1,639
5,463
1,181
3,937
34,000
5,939
19,797
3,106
10,353
2,161
7,203
1,689
5,630
1,217
4,057
35,000
6,114
20,380
3,197
10,657
2,225
7,417
1,739
5,797
1,253
4,177
36,000
6,288
20,960
3,288
10,960
2,288
7,627
1,788
5,960
1,288
4,293
37,000
6,463
21,543
3,380
11,267
2,352
7,840
1,838
6,127
1,324
4,413
38,000
6,638
22,127
3,471
11,570
2,416
8,053
1,888
6,293
1,360
4,533
39,000
6,812
22,707
3,562
11,873
2,479
8,263
1,937
6,457
1,396
4,653
40,000
6,987
23,290
3,654
12,180
2,543
8,477
1,987
6,623
1,432
4,773
41,000
7,162
23,873
3,745
12,483
2,606
8,687
2,037
6,790
1,467
4,890
42,000
7,336
24,453
3,836
12,787
2,670
8,900
2,086
6,953
1,503
5,010
43,000
7,511
25,037
3,928
13,093
2,733
9,110
2,136
7,120
1,539
5,130
44,000
7,686
25,620
4,019
13,397
2,797
9,323
2,186
7,287
1,575
5,250
45,000
7,860
26,200
4,110
13,700
2,860
9,533
2,235
7,450
1,610
5,367
46,000
8,035
26,783
4,202
14,007
2,924
9,747
2,285
7,617
1,646
5,487
47,000
8,210
27,367
4,293
14,310
2,988
9,960
2,335
7,783
1,682
5,607
48,000
8,384
27,947
4,384
14,613
3,051
10,170
2,384
7,947
1,718
5,727
49,000
8,559
28,530
4,476
14,920
3,115
10,383
2,434
8,113
1,754
5,847
50,000
8,734
29,113
4,567
15,223
3,178
10,593
2,484
8,280
1,789
5,963
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
51,000
8,908
29,693
4,658
15,527
3,242
10,807
2,533
8,443
1,825
6,083
52,000
9,083
30,277
4,750
15,833
3,305
11,017
2,583
8,610
1,861
6,203
53,000
9,258
30,860
4,841
16,137
3,369
11,230
2,633
8,777
1,897
6,323
54,000
9,432
31,440
4,932
16,440
3,432
11,440
2,682
8,940
1,932
6,440
55,000
9,607
32,023
5,024
16,747
3,496
11,653
2,732
9,107
1,968
6,560
56,000
9,782
32,607
5,115
17,050
3,560
11,867
2,782
9,273
2,004
6,680
57,000
9,956
33,187
5,206
17,353
3,623
12,077
2,831
9,437
2,040
6,800
58,000
10,131
33,770
5,298
17,660
3,687
12,290
2,881
9,603
2,076
6,920
59,000
10,306
34,353
5,389
17,963
3,750
12,500
2,931
9,770
2,111
7,037
60,000
10,480
34,933
5,480
18,267
3,814
12,713
2,980
9,933
2,147
7,157
61,000
10,655
35,517
5,572
18,573
3,877
12,923
3,030
10,100
2,183
7,277
62,000
10,830
36,100
5,663
18,877
3,941
13,137
3,080
10,267
2,219
7,397
63,000
11,004
36,680
5,754
19,180
4,004
13,347
3,129
10,430
2,254
7,513
64,000
11,179
37,263
5,846
19,487
4,068
13,560
3,179
10,597
2,290
7,633
65,000
11,354
37,847
5,937
19,790
4,132
13,773
3,229
10,763
2,326
7,753
66,000
11,528
38,427
6,028
20,093
4,195
13,983
3,278
10,927
2,362
7,873
67,000
11,703
39,010
6,120
20,400
4,259
14,197
3,328
11,093
2,398
7,993
68,000
11,878
39,593
6,211
20,703
4,322
14,407
3,378
11,260
2,433
8,110
69,000
12,052
40,173
6,302
21,007
4,386
14,620
3,427
11,423
2,469
8,230
70,000
12,227
40,757
6,394
21,313
4,449
14,830
3,477
11,590
2,505
8,350
71,000
12,402
41,340
6,485
21,617
4,513
15,043
3,527
11,757
2,541
8,470
72,000
12,576
41,920
6,576
21,920
4,576
15,253
3,576
11,920
2,576
8,587
73,000
12,751
42,503
6,668
22,227
4,640
15,467
3,626
12,087
2,612
8,707
74,000
12,926
43,087
6,759
22,530
4,704
15,680
3,676
12,253
2,648
8,827
75,000
13,100
43,667
6,850
22,833
4,767
15,890
3,725
12,417
2,684
8,947
76,000
13,275
44,250
6,942
23,140
4,831
16,103
3,775
12,583
2,720
9,067
77,000
13,450
44,833
7,033
23,443
4,894
16,313
3,825
12,750
2,755
9,183
78,000
13,624
45,413
7,124
23,747
4,958
16,527
3,874
12,913
2,791
9,303
79,000
13,799
45,997
7,216
24,053
5,021
16,737
3,924
13,080
2,827
9,423
80,000
13,974
46,580
7,307
24,357
5,085
16,950
3,974
13,247
2,863
9,543
81,000
14,148
47,160
7,398
24,660
5,148
17,160
4,023
13,410
2,898
9,660
82,000
14,323
47,743
7,490
24,967
5,212
17,373
4,073
13,577
2,934
9,780
83,000
14,498
48,327
7,581
25,270
5,276
17,587
4,123
13,743
2,970
9,900
84,000
14,672
48,907
7,672
25,573
5,339
17,797
4,172
13,907
3,006
10,020
85,000
14,847
49,490
7,764
25,880
5,403
18,010
4,222
14,073
3,042
10,140
86,000
15,022
50,073
7,855
26,183
5,466
18,220
4,272
14,240
3,077
10,257
87,000
15,196
50,653
7,946
26,487
5,530
18,433
4,321
14,403
3,113
10,377
88,000
15,371
51,237
8,038
26,793
5,593
18,643
4,371
14,570
3,149
10,497
89,000
15,546
51,820
8,129
27,097
5,657
18,857
4,421
14,737
3,185
10,617
90,000
15,720
52,400
8,220
27,400
5,720
19,067
4,470
14,900
3,220
10,733
91,000
15,895
52,983
8,312
27,707
5,784
19,280
4,520
15,067
3,256
10,853
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
92,000
16,070
53,567
8,403
28,010
5,848
19,493
4,570
15,233
3,292
10,973
93,000
16,244
54,147
8,494
28,313
5,911
19,703
4,619
15,397
3,328
11,093
94,000
16,419
54,730
8,586
28,620
5,975
19,917
4,669
15,563
3,364
11,213
95,000
16,594
55,313
8,677
28,923
6,038
20,127
4,719
15,730
3,399
11,330
96,000
16,768
55,893
8,768
29,227
6,102
20,340
4,768
15,893
3,435
11,450
97,000
16,943
56,477
8,860
29,533
6,165
20,550
4,818
16,060
3,471
11,570
98,000
17,118
57,060
8,951
29,837
6,229
20,763
4,868
16,227
3,507
11,690
99,000
17,292
57,640
9,042
30,140
6,292
20,973
4,917
16,390
3,542
11,807
100,000
17,467
58,223
9,134
30,447
6,356
21,187
4,967
16,557
3,578
11,927
101,000
17,642
58,807
9,225
30,750
6,420
21,400
5,017
16,723
3,614
12,047
102,000
17,816
59,387
9,316
31,053
6,483
21,610
5,066
16,887
3,650
12,167
103,000
17,991
59,970
9,408
31,360
6,547
21,823
5,116
17,053
3,686
12,287
104,000
18,166
60,553
9,499
31,663
6,610
22,033
5,166
17,220
3,721
12,403
105,000
18,340
61,133
9,590
31,967
6,674
22,247
5,215
17,383
3,757
12,523
106,000
18,515
61,717
9,682
32,273
6,737
22,457
5,265
17,550
3,793
12,643
107,000
18,690
62,300
9,773
32,577
6,801
22,670
5,315
17,717
3,829
12,763
108,000
18,864
62,880
9,864
32,880
6,864
22,880
5,364
17,880
3,864
12,880
109,000
19,039
63,463
9,956
33,187
6,928
23,093
5,414
18,047
3,900
13,000
110,000
19,214
64,047
10,047
33,490
6,992
23,307
5,464
18,213
3,936
13,120
111,000
19,388
64,627
10,138
33,793
7,055
23,517
5,513
18,377
3,972
13,240
112,000
19,563
65,210
10,230
34,100
7,119
23,730
5,563
18,543
4,008
13,360
113,000
19,738
65,793
10,321
34,403
7,182
23,940
5,613
18,710
4,043
13,477
114,000
19,912
66,373
10,412
34,707
7,246
24,153
5,662
18,873
4,079
13,597
115,000
20,087
66,957
10,504
35,013
7,309
24,363
5,712
19,040
4,115
13,717
116,000
20,262
67,540
10,595
35,317
7,373
24,577
5,762
19,207
4,151
13,837
117,000
20,436
68,120
10,686
35,620
7,436
24,787
5,811
19,370
4,186
13,953
118,000
20,611
68,703
10,778
35,927
7,500
25,000
5,861
19,537
4,222
14,073
119,000
20,786
69,287
10,869
36,230
7,564
25,213
5,911
19,703
4,258
14,193
120,000
20,960
69,867
10,960
36,533
7,627
25,423
5,960
19,867
4,294
14,313
121,000
21,135
70,450
11,052
36,840
7,691
25,637
6,010
20,033
4,330
14,433
122,000
21,310
71,033
11,143
37,143
7,754
25,847
6,060
20,200
4,365
14,550
123,000
21,484
71,613
11,234
37,447
7,818
26,060
6,109
20,363
4,401
14,670
124,000
21,659
72,197
11,326
37,753
7,881
26,270
6,159
20,530
4,437
14,790
125,000
21,834
72,780
11,417
38,057
7,945
26,483
6,209
20,697
4,473
14,910
126,000
22,008
73,360
11,508
38,360
8,008
26,693
6,258
20,860
4,508
15,027
127,000
22,183
73,943
11,600
38,667
8,072
26,907
6,308
21,027
4,544
15,147
128,000
22,358
74,527
11,691
38,970
8,136
27,120
6,358
21,193
4,580
15,267
129,000
22,532
75,107
11,782
39,273
8,199
27,330
6,407
21,357
4,616
15,387
130,000
22,707
75,690
11,874
39,580
8,263
27,543
6,457
21,523
4,652
15,507
131,000
22,882
76,273
11,965
39,883
8,326
27,753
6,507
21,690
4,687
15,623
132,000
23,056
76,853
12,056
40,187
8,390
27,967
6,556
21,853
4,723
15,743
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
133,000
23,231
77,437
12,148
40,493
8,453
28,177
6,606
22,020
4,759
15,863
134,000
23,406
78,020
12,239
40,797
8,517
28,390
6,656
22,187
4,795
15,983
135,000
23,580
78,600
12,330
41,100
8,580
28,600
6,705
22,350
4,830
16,100
136,000
23,755
79,183
12,422
41,407
8,644
28,813
6,755
22,517
4,866
16,220
137,000
23,930
79,767
12,513
41,710
8,708
29,027
6,805
22,683
4,902
16,340
138,000
24,104
80,347
12,604
42,013
8,771
29,237
6,854
22,847
4,938
16,460
139,000
24,279
80,930
12,696
42,320
8,835
29,450
6,904
23,013
4,974
16,580
140,000
24,454
81,513
12,787
42,623
8,898
29,660
6,954
23,180
5,009
16,697
141,000
24,628
82,093
12,878
42,927
8,962
29,873
7,003
23,343
5,045
16,817
142,000
24,803
82,677
12,970
43,233
9,025
30,083
7,053
23,510
5,081
16,937
143,000
24,978
83,260
13,061
43,537
9,089
30,297
7,103
23,677
5,117
17,057
144,000
25,152
83,840
13,152
43,840
9,152
30,507
7,152
23,840
5,152
17,173
145,000
25,327
84,423
13,244
44,147
9,216
30,720
7,202
24,007
5,188
17,293
146,000
25,502
85,007
13,335
44,450
9,280
30,933
7,252
24,173
5,224
17,413
147,000
25,676
85,587
13,426
44,753
9,343
31,143
7,301
24,337
5,260
17,533
148,000
25,851
86,170
13,518
45,060
9,407
31,357
7,351
24,503
5,296
17,653
149,000
26,026
86,753
13,609
45,363
9,470
31,567
7,401
24,670
5,331
17,770
150,000
26,200
87,333
13,700
45,667
9,534
31,780
7,450
24,833
5,367
17,890
151,000
26,375
87,917
13,792
45,973
9,597
31,990
7,500
25,000
5,403
18,010
152,000
26,550
88,500
13,883
46,277
9,661
32,203
7,550
25,167
5,439
18,130
153,000
26,724
89,080
13,974
46,580
9,724
32,413
7,599
25,330
5,474
18,247
154,000
26,899
89,663
14,066
46,887
9,788
32,627
7,649
25,497
5,510
18,367
155,000
27,074
90,247
14,157
47,190
9,852
32,840
7,699
25,663
5,546
18,487
156,000
27,248
90,827
14,248
47,493
9,915
33,050
7,748
25,827
5,582
18,607
157,000
27,423
91,410
14,340
47,800
9,979
33,263
7,798
25,993
5,618
18,727
158,000
27,598
91,993
14,431
48,103
10,042
33,473
7,848
26,160
5,653
18,843
159,000
27,772
92,573
14,522
48,407
10,106
33,687
7,897
26,323
5,689
18,963
160,000
27,947
93,157
14,614
48,713
10,169
33,897
7,947
26,490
5,725
19,083
161,000
28,122
93,740
14,705
49,017
10,233
34,110
7,997
26,657
5,761
19,203
162,000
28,296
94,320
14,796
49,320
10,296
34,320
8,046
26,820
5,796
19,320
163,000
28,471
94,903
14,888
49,627
10,360
34,533
8,096
26,987
5,832
19,440
164,000
28,646
95,487
14,979
49,930
10,424
34,747
8,146
27,153
5,868
19,560
165,000
28,820
96,067
15,070
50,233
10,487
34,957
8,195
27,317
5,904
19,680
166,000
28,995
96,650
15,162
50,540
10,551
35,170
8,245
27,483
5,940
19,800
167,000
29,170
97,233
15,253
50,843
10,614
35,380
8,295
27,650
5,975
19,917
168,000
29,344
97,813
15,344
51,147
10,678
35,593
8,344
27,813
6,011
20,037
169,000
29,519
98,397
15,436
51,453
10,741
35,803
8,394
27,980
6,047
20,157
170,000
29,694
98,980
15,527
51,757
10,805
36,017
8,444
28,147
6,083
20,277
171,000
29,868
99,560
15,618
52,060
10,868
36,227
8,493
28,310
6,118
20,393
172,000
30,043
100,143
15,710
52,367
10,932
36,440
8,543
28,477
6,154
20,513
173,000
30,218
100,727
15,801
52,670
10,996
36,653
8,593
28,643
6,190
20,633
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
174,000
30,392
101,307
15,892
52,973
11,059
36,863
8,642
28,807
6,226
20,753
175,000
30,567
101,890
15,984
53,280
11,123
37,077
8,692
28,973
6,262
20,873
176,000
30,742
102,473
16,075
53,583
11,186
37,287
8,742
29,140
6,297
20,990
177,000
30,916
103,053
16,166
53,887
11,250
37,500
8,791
29,303
6,333
21,110
178,000
31,091
103,637
16,258
54,193
11,313
37,710
8,841
29,470
6,369
21,230
179,000
31,266
104,220
16,349
54,497
11,377
37,923
8,891
29,637
6,405
21,350
180,000
31,440
104,800
16,440
54,800
11,440
38,133
8,940
29,800
6,440
21,467
181,000
31,615
105,383
16,532
55,107
11,504
38,347
8,990
29,967
6,476
21,587
182,000
31,790
105,967
16,623
55,410
11,568
38,560
9,040
30,133
6,512
21,707
183,000
31,964
106,547
16,714
55,713
11,631
38,770
9,089
30,297
6,548
21,827
184,000
32,139
107,130
16,806
56,020
11,695
38,983
9,139
30,463
6,584
21,947
185,000
32,314
107,713
16,897
56,323
11,758
39,193
9,189
30,630
6,619
22,063
186,000
32,488
108,293
16,988
56,627
11,822
39,407
9,238
30,793
6,655
22,183
187,000
32,663
108,877
17,080
56,933
11,885
39,617
9,288
30,960
6,691
22,303
188,000
32,838
109,460
17,171
57,237
11,949
39,830
9,338
31,127
6,727
22,423
189,000
33,012
110,040
17,262
57,540
12,012
40,040
9,387
31,290
6,762
22,540
190,000
33,187
110,623
17,354
57,847
12,076
40,253
9,437
31,457
6,798
22,660
191,000
33,362
111,207
17,445
58,150
12,140
40,467
9,487
31,623
6,834
22,780
192,000
33,536
111,787
17,536
58,453
12,203
40,677
9,536
31,787
6,870
22,900
193,000
33,711
112,370
17,628
58,760
12,267
40,890
9,586
31,953
6,906
23,020
194,000
33,886
112,953
17,719
59,063
12,330
41,100
9,636
32,120
6,941
23,137
195,000
34,060
113,533
17,810
59,367
12,394
41,313
9,685
32,283
6,977
23,257
196,000
34,235
114,117
17,902
59,673
12,457
41,523
9,735
32,450
7,013
23,377
197,000
34,410
114,700
17,993
59,977
12,521
41,737
9,785
32,617
7,049
23,497
198,000
34,584
115,280
18,084
60,280
12,584
41,947
9,834
32,780
7,084
23,613
199,000
34,759
115,863
18,176
60,587
12,648
42,160
9,884
32,947
7,120
23,733
200,000
34,934
116,447
18,267
60,890
12,712
42,373
9,934
33,113
7,156
23,853
201,000
35,108
117,027
18,358
61,193
12,775
42,583
9,983
33,277
7,192
23,973
202,000
35,283
117,610
18,450
61,500
12,839
42,797
10,033
33,443
7,228
24,093
203,000
35,458
118,193
18,541
61,803
12,902
43,007
10,083
33,610
7,263
24,210
204,000
35,632
118,773
18,632
62,107
12,966
43,220
10,132
33,773
7,299
24,330
205,000
35,807
119,357
18,724
62,413
13,029
43,430
10,182
33,940
7,335
24,450
206,000
35,982
119,940
18,815
62,717
13,093
43,643
10,232
34,107
7,371
24,570
207,000
36,156
120,520
18,906
63,020
13,156
43,853
10,281
34,270
7,406
24,687
208,000
36,331
121,103
18,998
63,327
13,220
44,067
10,331
34,437
7,442
24,807
209,000
36,506
121,687
19,089
63,630
13,284
44,280
10,381
34,603
7,478
24,927
210,000
36,680
122,267
19,180
63,933
13,347
44,490
10,430
34,767
7,514
25,047
211,000
36,855
122,850
19,272
64,240
13,411
44,703
10,480
34,933
7,550
25,167
212,000
37,030
123,433
19,363
64,543
13,474
44,913
10,530
35,100
7,585
25,283
213,000
37,204
124,013
19,454
64,847
13,538
45,127
10,579
35,263
7,621
25,403
214,000
37,379
124,597
19,546
65,153
13,601
45,337
10,629
35,430
7,657
25,523
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
215,000
37,554
125,180
19,637
65,457
13,665
45,550
10,679
35,597
7,693
25,643
216,000
37,728
125,760
19,728
65,760
13,728
45,760
10,728
35,760
7,728
25,760
217,000
37,903
126,343
19,820
66,067
13,792
45,973
10,778
35,927
7,764
25,880
218,000
38,078
126,927
19,911
66,370
13,856
46,187
10,828
36,093
7,800
26,000
219,000
38,252
127,507
20,002
66,673
13,919
46,397
10,877
36,257
7,836
26,120
220,000
38,427
128,090
20,094
66,980
13,983
46,610
10,927
36,423
7,872
26,240
221,000
38,602
128,673
20,185
67,283
14,046
46,820
10,977
36,590
7,907
26,357
222,000
38,776
129,253
20,276
67,587
14,110
47,033
11,026
36,753
7,943
26,477
223,000
38,951
129,837
20,368
67,893
14,173
47,243
11,076
36,920
7,979
26,597
224,000
39,126
130,420
20,459
68,197
14,237
47,457
11,126
37,087
8,015
26,717
225,000
39,300
131,000
20,550
68,500
14,300
47,667
11,175
37,250
8,050
26,833
226,000
39,475
131,583
20,642
68,807
14,364
47,880
11,225
37,417
8,086
26,953
227,000
39,650
132,167
20,733
69,110
14,428
48,093
11,275
37,583
8,122
27,073
228,000
39,824
132,747
20,824
69,413
14,491
48,303
11,324
37,747
8,158
27,193
229,000
39,999
133,330
20,916
69,720
14,555
48,517
11,374
37,913
8,194
27,313
230,000
40,174
133,913
21,007
70,023
14,618
48,727
11,424
38,080
8,229
27,430
231,000
40,348
134,493
21,098
70,327
14,682
48,940
11,473
38,243
8,265
27,550
232,000
40,523
135,077
21,190
70,633
14,745
49,150
11,523
38,410
8,301
27,670
233,000
40,698
135,660
21,281
70,937
14,809
49,363
11,573
38,577
8,337
27,790
234,000
40,872
136,240
21,372
71,240
14,872
49,573
11,622
38,740
8,372
27,907
235,000
41,047
136,823
21,464
71,547
14,936
49,787
11,672
38,907
8,408
28,027
236,000
41,222
137,407
21,555
71,850
15,000
50,000
11,722
39,073
8,444
28,147
237,000
41,396
137,987
21,646
72,153
15,063
50,210
11,771
39,237
8,480
28,267
238,000
41,571
138,570
21,738
72,460
15,127
50,423
11,821
39,403
8,516
28,387
239,000
41,746
139,153
21,829
72,763
15,190
50,633
11,871
39,570
8,551
28,503
240,000
41,920
139,733
21,920
73,067
15,254
50,847
11,920
39,733
8,587
28,623
241,000
42,095
140,317
22,012
73,373
15,317
51,057
11,970
39,900
8,623
28,743
242,000
42,270
140,900
22,103
73,677
15,381
51,270
12,020
40,067
8,659
28,863
243,000
42,444
141,480
22,194
73,980
15,444
51,480
12,069
40,230
8,694
28,980
244,000
42,619
142,063
22,286
74,287
15,508
51,693
12,119
40,397
8,730
29,100
245,000
42,794
142,647
22,377
74,590
15,572
51,907
12,169
40,563
8,766
29,220
246,000
42,968
143,227
22,468
74,893
15,635
52,117
12,218
40,727
8,802
29,340
247,000
43,143
143,810
22,560
75,200
15,699
52,330
12,268
40,893
8,838
29,460
248,000
43,318
144,393
22,651
75,503
15,762
52,540
12,318
41,060
8,873
29,577
249,000
43,492
144,973
22,742
75,807
15,826
52,753
12,367
41,223
8,909
29,697
250,000
43,667
145,557
22,834
76,113
15,889
52,963
12,417
41,390
8,945
29,817
251,000
43,842
146,140
22,925
76,417
15,953
53,177
12,467
41,557
8,981
29,937
252,000
44,016
146,720
23,016
76,720
16,016
53,387
12,516
41,720
9,016
30,053
253,000
44,191
147,303
23,108
77,027
16,080
53,600
12,566
41,887
9,052
30,173
254,000
44,366
147,887
23,199
77,330
16,144
53,813
12,616
42,053
9,088
30,293
255,000
44,540
148,467
23,290
77,633
16,207
54,023
12,665
42,217
9,124
30,413
CHINATRUST MULTIPURPOSE LOAN AMORTIZATION SCHEDULE Loan Amt.
6
NI Reqmt
4.80%
12
NI Reqmt
9.60%
18
NI Reqmt
14.40%
24
NI Reqmt
19.20%
36
NI Reqmt
28.80%
256,000
44,715
149,050
23,382
77,940
16,271
54,237
12,715
42,383
9,160
30,533
257,000
44,890
149,633
23,473
78,243
16,334
54,447
12,765
42,550
9,195
30,650
258,000
45,064
150,213
23,564
78,547
16,398
54,660
12,814
42,713
9,231
30,770
259,000
45,239
150,797
23,656
78,853
16,461
54,870
12,864
42,880
9,267
30,890
260,000
45,414
151,380
23,747
79,157
16,525
55,083
12,914
43,047
9,303
31,010
261,000
45,588
151,960
23,838
79,460
16,588
55,293
12,963
43,210
9,338
31,127
262,000
45,763
152,543
23,930
79,767
16,652
55,507
13,013
43,377
9,374
31,247
263,000
45,938
153,127
24,021
80,070
16,716
55,720
13,063
43,543
9,410
31,367
264,000
46,112
153,707
24,112
80,373
16,779
55,930
13,112
43,707
9,446
31,487
265,000
46,287
154,290
24,204
80,680
16,843
56,143
13,162
43,873
9,482
31,607
266,000
46,462
154,873
24,295
80,983
16,906
56,353
13,212
44,040
9,517
31,723
267,000
46,636
155,453
24,386
81,287
16,970
56,567
13,261
44,203
9,553
31,843
268,000
46,811
156,037
24,478
81,593
17,033
56,777
13,311
44,370
9,589
31,963
269,000
46,986
156,620
24,569
81,897
17,097
56,990
13,361
44,537
9,625
32,083
270,000
47,160
157,200
24,660
82,200
17,160
57,200
13,410
44,700
9,660
32,200
271,000
47,335
157,783
24,752
82,507
17,224
57,413
13,460
44,867
9,696
32,320
272,000
47,510
158,367
24,843
82,810
17,288
57,627
13,510
45,033
9,732
32,440
273,000
47,684
158,947
24,934
83,113
17,351
57,837
13,559
45,197
9,768
32,560
274,000
47,859
159,530
25,026
83,420
17,415
58,050
13,609
45,363
9,804
32,680
275,000
48,034
160,113
25,117
83,723
17,478
58,260
13,659
45,530
9,839
32,797
276,000
48,208
160,693
25,208
84,027
17,542
58,473
13,708
45,693
9,875
32,917
277,000
48,383
161,277
25,300
84,333
17,605
58,683
13,758
45,860
9,911
33,037
278,000
48,558
161,860
25,391
84,637
17,669
58,897
13,808
46,027
9,947
33,157
279,000
48,732
162,440
25,482
84,940
17,732
59,107
13,857
46,190
9,982
33,273
280,000
48,907
163,023
25,574
85,247
17,796
59,320
13,907
46,357
10,018
33,393
281,000
49,082
163,607
25,665
85,550
17,860
59,533
13,957
46,523
10,054
33,513
282,000
49,256
164,187
25,756
85,853
17,923
59,743
14,006
46,687
10,090
33,633
283,000
49,431
164,770
25,848
86,160
17,987
59,957
14,056
46,853
10,126
33,753
284,000
49,606
165,353
25,939
86,463
18,050
60,167
14,106
47,020
10,161
33,870
285,000
49,780
165,933
26,030
86,767
18,114
60,380
14,155
47,183
10,197
33,990
286,000
49,955
166,517
26,122
87,073
18,177
60,590
14,205
47,350
10,233
34,110
287,000
50,130
167,100
26,213
87,377
18,241
60,803
14,255
47,517
10,269
34,230
288,000
50,304
167,680
26,304
87,680
18,304
61,013
14,304
47,680
10,304
34,347
289,000
50,479
168,263
26,396
87,987
18,368
61,227
14,354
47,847
10,340
34,467
290,000
50,654
168,847
26,487
88,290
18,432
61,440
14,404
48,013
10,376
34,587
291,000
50,828
169,427
26,578
88,593
18,495
61,650
14,453
48,177
10,412
34,707
292,000
51,003
170,010
26,670
88,900
18,559
61,863
14,503
48,343
10,448
34,827
293,000
51,178
170,593
26,761
89,203
18,622
62,073
14,553
48,510
10,483
34,943
294,000
51,352
171,173
26,852
89,507
18,686
62,287
14,602
48,673
10,519
35,063
295,000
51,527
171,757
26,944
89,813
18,749
62,497
14,652
48,840
10,555
35,183
296,000
51,702
172,340
27,035
90,117
18,813
62,710
14,702
49,007
10,591
35,303
297,000
51,876
172,920
27,126
90,420
18,876
62,920
14,751
49,170
10,626
35,420
298,000
52,051
173,503
27,218
90,727
18,940
63,133
14,801
49,337
10,662
35,540
299,000
52,226
174,087
27,309
91,030
19,004
63,347
14,851
49,503
10,698
35,660
300,000
52,400
174,667
27,400
91,333
19,067
63,557
14,900
49,667
10,734
35,780
Formula for computation of Monthly Installment or Amortization : Loan Amount X 1. Add-On Rate / Term
Related Documents
China Trust Amortization Schedule
June 2020 5
Loan Amortization Schedule
October 2019 13
Loan Amortization Schedule
June 2020 10
China Trust Application Form (l)
May 2020 3
Negative Amortization
November 2019 20