GA Sky Suites | Globe Asiatique Corporation . Philippines

GA SkySuites : Payment Scheme

COMBINED UNITS

2 units 41sq.m.

Floor	Amount TSP (Php)	Payments before Turn-over			Misc. Fee	80% Balance
Floor	Amount TSP (Php)	20% Equity	Months to Pay	M.A.	Misc. Fee	80% Balance
2	P6,954,000.00	P 1,390,800.00	24	57,950.00	P 330,315	P 5,563,200.00
3	P7,054,000.00	P 1,410,800.00	24	58,783.33	P 335,065	P 5,643,200.00
4	P7,154,000.00	P 1,430,800.00	24	59,616.67	P 339,815	P 5,723,200.00
5	P7,254,000.00	P 1,450,800.00	24	60,450.00	P 344,565	P 5,803,200.00
6	P7,384,000.00	P 1,476,800.00	24	61,533.33	P 350,740	P 5,907,200.00
7	P7,414,000.00	P 1,482,800.00	24	61,783.33	P 352,165	P 5,931,200.00
8	P7,444,000.00	P 1,488,800.00	24	62,033.33	P 353,590	P 5,955,200.00
9	P7,474,000.00	P 1,494,800.00	24	62,283.33	P 355,015	P 5,979,200.00
10	P7,504,000.00	P 1,500,800.00	24	62,533.33	P 356,440	P 6,003,200.00
11	P7,534,000.00	P 1,506,800.00	24	62,783.33	P 357,865	P 6,027,200.00
12	P7,634,000.00	P 1,526,800.00	24	63,616.67	P 362,615	P 6,107,200.00
14	P7,664,000.00	P 1,532,800.00	24	63,866.67	P 364,040	P 6,131,200.00
15	P7,694,000.00	P 1,538,800.00	24	64,116.67	P 365,465	P 6,155,200.00
16	P7,724,000.00	P 1,544,800.00	24	64,366.67	P 366,890	P 6,179,200.00
17	P7,754,000.00	P 1,550,800.00	24	64,616.67	P 368,315	P 6,203,200.00
18	P7,784,000.00	P 1,556,800.00	24	64,866.67	P 369,740	P 6,227,200.00
19	P7,814,000.00	P 1,562,800.00	24	65,116.67	P 371,165	P 6,251,200.00
20	P7,844,000.00	P 1,568,800.00	24	65,366.67	P 372,590	P 6,275,200.00
21	P7,874,000.00	P 1,574,800.00	24	65,616.67	P 374,015	P 6,299,200.00
22	P7,904,000.00	P 1,580,800.00	24	65,866.67	P 375,440	P 6,323,200.00
23	P8,004,000.00	P 1,600,800.00	24	66,700.00	P 380,190	P 6,403,200.00
24	P8,034,000.00	P 1,606,800.00	24	66,950.00	P 381,615	P 6,427,200.00
25	P8,064,000.00	P 1,612,800.00	24	67,200.00	P 383,040	P 6,451,200.00
26	P8,094,000.00	P 1,618,800.00	24	67,450.00	P 384,465	P 6,475,200.00
27	P8,124,000.00	P 1,624,800.00	24	67,700.00	P 385,890	P 6,499,200.00
28	P8,154,000.00	P 1,630,800.00	24	67,950.00	P 387,315	P 6,523,200.00
29	P8,184,000.00	P 1,636,800.00	24	68,200.00	P 388,740	P 6,547,200.00
30	P8,214,000.00	P 1,642,800.00	24	68,450.00	P 390,165	P 6,571,200.00
31	P8,244,000.00	P 1,648,800.00	24	68,700.00	P 391,590	P 6,595,200.00
32	P8,274,000.00	P 1,654,800.00	24	68,950.00	P 393,015	P 6,619,200.00
33	P8,374,000.00	P 1,674,800.00	24	69,783.33	P 397,765	P 6,699,200.00
34	P8,404,000.00	P 1,680,800.00	24	70,033.33	P 399,190	P 6,723,200.00

Floor	Payment starts on April 2012
Floor	Loan Amount In-house	Fire and MRI add'l on M.A.	In-house 10 years (w/Fire and MRI)	In-house 15 years (w/Fire and MRI)	Bank financing 5 years (80%TSP	Bank financing 10 years(80%TSP)	Bank financing 15 years(80%TSP)	Bank financing 20 years(80%TSP)
2	P 5,893,515.00	3,456.39	P 98,539.41	P 85,941.26	P 115,482.91	P 70,472.28	P 56,425.70	P 50,053.56
3	P 5,978,265.00	3,497.94	P 99,948.28	P 87,168.96	P 117,143.58	P 71,485.69	P 57,237.12	P 50,773.34
4	P 6,063,015.00	3,539.49	P 101,357.14	P 88,396.66	P 118,804.25	P 72,499.09	P 58,048.53	P 51,493.12
5	P 6,147,765.00	3,581.04	P 102,766.00	P 89,624.36	P 120,464.91	P 73,512.50	P 58,859.94	P 52,212.90
6	P 6,257,940.00	3,635.05	P 104,597.53	P 91,220.37	P 122,623.78	P 74,829.93	P 59,914.78	P 53,148.61
7	P 6,283,365.00	3,647.52	P 105,020.19	P 91,588.68	P 123,121.98	P 75,133.95	P 60,158.20	P 53,364.55
8	P 6,308,790.00	3,659.98	P 105,442.85	P 91,956.99	P 123,620.19	P 75,437.97	P 60,401.63	P 53,580.48
9	P 6,334,215.00	3,672.45	P 105,865.50	P 92,325.30	P 124,118.39	P 75,741.99	P 60,645.05	P 53,796.42
10	P 6,359,640.00	3,684.91	P 106,288.16	P 92,693.61	P 124,616.59	P 76,046.02	P 60,888.48	P 54,012.35
11	P 6,385,065.00	3,697.38	P 106,710.82	P 93,061.92	P 125,114.79	P 76,350.04	P 61,131.90	P 54,228.29
12	P 6,469,815.00	3,738.93	P 108,119.69	P 94,289.62	P 126,775.46	P 77,363.44	P 61,943.31	P 54,948.07
14	P 6,495,240.00	3,751.39	P 108,542.35	P 94,657.93	P 127,273.66	P 77,667.47	P 62,186.74	P 55,164.00
15	P 6,520,665.00	3,763.86	P 108,965.01	P 95,026.24	P 127,771.86	P 77,971.49	P 62,430.16	P 55,379.93
16	P 6,546,090.00	3,776.32	P 109,387.67	P 95,394.55	P 128,270.06	P 78,275.51	P 62,673.59	P 55,595.87
17	P 6,571,515.00	3,788.79	P 109,810.32	P 95,762.86	P 128,768.26	P 78,579.53	P 62,917.01	P 55,811.80
18	P 6,596,940.00	3,801.25	P 110,232.98	P 96,131.17	P 129,266.46	P 78,883.55	P 63,160.43	P 56,027.74
19	P 6,622,365.00	3,813.72	P 110,655.64	P 96,499.48	P 129,764.66	P 79,187.58	P 63,403.86	P 56,243.67
20	P 6,647,790.00	3,826.18	P 111,078.30	P 96,867.79	P 130,262.86	P 79,491.60	P 63,647.28	P 56,459.61
21	P 6,673,215.00	3,838.65	P 111,500.96	P 97,236.10	P 130,761.06	P 79,795.62	P 63,890.71	P 56,675.54
22	P 6,698,640.00	3,851.11	P 111,923.62	P 97,604.41	P 131,259.26	P 80,099.64	P 64,134.13	P 56,891.47
23	P 6,783,390.00	3,892.66	P 113,332.48	P 98,832.11	P 132,919.93	P 81,113.05	P 64,945.54	P 57,611.26
24	P 6,808,815.00	3,905.13	P 113,755.14	P 99,200.42	P 133,418.13	P 81,417.07	P 65,188.97	P 57,827.19
25	P 6,834,240.00	3,917.59	P 114,177.80	P 99,568.73	P 133,916.33	P 81,721.09	P 65,432.39	P 58,043.12
26	P 6,859,665.00	3,930.06	P 114,600.46	P 99,937.04	P 134,414.53	P 82,025.11	P 65,675.82	P 58,259.06
27	P 6,885,090.00	3,942.52	P 115,023.12	P 100,305.35	P 134,912.73	P 82,329.14	P 65,919.24	P 58,474.99
28	P 6,910,515.00	3,954.99	P 115,445.78	P 100,673.66	P 135,410.93	P 82,633.16	P 66,162.66	P 58,690.93
29	P 6,935,940.00	3,967.45	P 115,868.44	P 101,041.97	P 135,909.13	P 82,937.18	P 66,406.09	P 58,906.86
30	P 6,961,365.00	3,979.92	P 116,291.10	P 101,410.28	P 136,407.34	P 83,241.20	P 66,649.51	P 59,122.79
31	P 6,986,790.00	3,992.38	P 116,713.76	P 101,778.59	P 136,905.54	P 83,545.22	P 66,892.94	P 59,338.73
32	P 7,012,215.00	4,004.85	P 117,136.42	P 102,146.90	P 137,403.74	P 83,849.25	P 67,136.36	P 59,554.66
33	P 7,096,965.00	4,046.40	P 118,545.28	P 103,374.60	P 139,064.41	P 84,862.65	P 67,947.77	P 60,274.44
34	P 7,122,390.00	4,058.86	P 118,967.94	P 103,742.91	P 139,562.61	P 85,166.67	P 68,191.20	P 60,490.38

*PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE