GA Sky Suites | Globe Asiatique Corporation . Philippines

GA SkySuites : Payment Scheme

COMBINED UNITS

2 units 43sq.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	P7,342,000.00	P 1,468,400.00	24	61,183.33	P 348,745	P 5,873,600.00
3	P7,442,000.00	P 1,488,400.00	24	62,016.67	P 353,495	P 5,953,600.00
4	P7,542,000.00	P 1,508,400.00	24	62,850.00	P 358,245	P 6,033,600.00
5	P7,642,000.00	P 1,528,400.00	24	63,683.33	P 362,995	P 6,113,600.00
6	P7,772,000.00	P 1,554,400.00	24	64,766.67	P 369,170	P 6,217,600.00
7	P7,802,000.00	P 1,560,400.00	24	65,016.67	P 370,595	P 6,241,600.00
8	P7,832,000.00	P 1,566,400.00	24	65,266.67	P 372,020	P 6,265,600.00
9	P7,862,000.00	P 1,572,400.00	24	65,516.67	P 373,445	P 6,289,600.00
10	P7,892,000.00	P 1,578,400.00	24	65,766.67	P 374,870	P 6,313,600.00
11	P7,922,000.00	P 1,584,400.00	24	66,016.67	P 376,295	P 6,337,600.00
12	P8,022,000.00	P 1,604,400.00	24	66,850.00	P 381,045	P 6,417,600.00
14	P8,052,000.00	P 1,610,400.00	24	67,100.00	P 382,470	P 6,441,600.00
15	P8,082,000.00	P 1,616,400.00	24	67,350.00	P 383,895	P 6,465,600.00
16	P8,112,000.00	P 1,622,400.00	24	67,600.00	P 385,320	P 6,489,600.00
17	P8,142,000.00	P 1,628,400.00	24	67,850.00	P 386,745	P 6,513,600.00
18	P8,172,000.00	P 1,634,400.00	24	68,100.00	P 388,170	P 6,537,600.00
19	P8,202,000.00	P 1,640,400.00	24	68,350.00	P 389,595	P 6,561,600.00
20	P8,232,000.00	P 1,646,400.00	24	68,600.00	P 391,020	P 6,585,600.00
21	P8,262,000.00	P 1,652,400.00	24	68,850.00	P 392,445	P 6,609,600.00
22	P8,292,000.00	P 1,658,400.00	24	69,100.00	P 393,870	P 6,633,600.00
23	P8,392,000.00	P 1,678,400.00	24	69,933.33	P 398,620	P 6,713,600.00
24	P8,422,000.00	P 1,684,400.00	24	70,183.33	P 400,045	P 6,737,600.00
25	P8,452,000.00	P 1,690,400.00	24	70,433.33	P 401,470	P 6,761,600.00
26	P8,482,000.00	P 1,696,400.00	24	70,683.33	P 402,895	P 6,785,600.00
27	P8,512,000.00	P 1,702,400.00	24	70,933.33	P 404,320	P 6,809,600.00
28	P8,542,000.00	P 1,708,400.00	24	71,183.33	P 405,745	P 6,833,600.00
29	P8,572,000.00	P 1,714,400.00	24	71,433.33	P 407,170	P 6,857,600.00
30	P8,602,000.00	P 1,720,400.00	24	71,683.33	P 408,595	P 6,881,600.00
31	P8,632,000.00	P 1,726,400.00	24	71,933.33	P 410,020	P 6,905,600.00
32	P8,662,000.00	P 1,732,400.00	24	72,183.33	P 411,445	P 6,929,600.00
33	P8,762,000.00	P 1,752,400.00	24	73,016.67	P 416,195	P 7,009,600.00
34	P8,792,000.00	P 1,758,400.00	24	73,266.67	P 417,620	P 7,033,600.00

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 6,222,345.00	3,617.60	P 104,005.80	P 90,704.73	P 121,926.30	P 74,404.30	P 59,573.99	P 52,846.31
3	P 6,307,095.00	3,659.15	P 105,414.67	P 91,932.43	P 123,586.97	P 75,417.70	P 60,385.40	P 53,566.09
4	P 6,391,845.00	3,700.70	P 106,823.53	P 93,160.13	P 125,247.64	P 76,431.11	P 61,196.81	P 54,285.87
5	P 6,476,595.00	3,742.25	P 108,232.40	P 94,387.83	P 126,908.31	P 77,444.52	P 62,008.23	P 55,005.65
6	P 6,586,770.00	3,796.27	P 110,063.92	P 95,983.84	P 129,067.18	P 78,761.95	P 63,063.06	P 55,941.36
7	P 6,612,195.00	3,808.73	P 110,486.58	P 96,352.15	P 129,565.38	P 79,065.97	P 63,306.49	P 56,157.30
8	P 6,637,620.00	3,821.20	P 110,909.24	P 96,720.46	P 130,063.58	P 79,369.99	P 63,549.91	P 56,373.23
9	P 6,663,045.00	3,833.66	P 111,331.90	P 97,088.77	P 130,561.78	P 79,674.01	P 63,793.34	P 56,589.17
10	P 6,688,470.00	3,846.13	P 111,754.56	P 97,457.08	P 131,059.98	P 79,978.03	P 64,036.76	P 56,805.10
11	P 6,713,895.00	3,858.59	P 112,177.22	P 97,825.39	P 131,558.18	P 80,282.06	P 64,280.19	P 57,021.03
12	P 6,798,645.00	3,900.14	P 113,586.08	P 99,053.09	P 133,218.85	P 81,295.46	P 65,091.60	P 57,740.82
14	P 6,824,070.00	3,912.61	P 114,008.74	P 99,421.40	P 133,717.05	P 81,599.48	P 65,335.02	P 57,956.75
15	P 6,849,495.00	3,925.07	P 114,431.40	P 99,789.71	P 134,215.25	P 81,903.51	P 65,578.45	P 58,172.68
16	P 6,874,920.00	3,937.54	P 114,854.06	P 100,158.02	P 134,713.45	P 82,207.53	P 65,821.87	P 58,388.62
17	P 6,900,345.00	3,950.00	P 115,276.72	P 100,526.33	P 135,211.65	P 82,511.55	P 66,065.30	P 58,604.55
18	P 6,925,770.00	3,962.47	P 115,699.38	P 100,894.64	P 135,709.85	P 82,815.57	P 66,308.72	P 58,820.49
19	P 6,951,195.00	3,974.93	P 116,122.04	P 101,262.95	P 136,208.05	P 83,119.59	P 66,552.14	P 59,036.42
20	P 6,976,620.00	3,987.40	P 116,544.69	P 101,631.26	P 136,706.26	P 83,423.61	P 66,795.57	P 59,252.36
21	P 7,002,045.00	3,999.86	P 116,967.35	P 101,999.57	P 137,204.46	P 83,727.64	P 67,038.99	P 59,468.29
22	P 7,027,470.00	4,012.33	P 117,390.01	P 102,367.88	P 137,702.66	P 84,031.66	P 67,282.42	P 59,684.22
23	P 7,112,220.00	4,053.88	P 118,798.88	P 103,595.58	P 139,363.33	P 85,045.07	P 68,093.83	P 60,404.00
24	P 7,137,645.00	4,066.34	P 119,221.54	P 103,963.89	P 139,861.53	P 85,349.09	P 68,337.25	P 60,619.94
25	P 7,163,070.00	4,078.81	P 119,644.20	P 104,332.20	P 140,359.73	P 85,653.11	P 68,580.68	P 60,835.87
26	P 7,188,495.00	4,091.27	P 120,066.86	P 104,700.51	P 140,857.93	P 85,957.13	P 68,824.10	P 61,051.81
27	P 7,213,920.00	4,103.74	P 120,489.51	P 105,068.82	P 141,356.13	P 86,261.15	P 69,067.53	P 61,267.74
28	P 7,239,345.00	4,116.20	P 120,912.17	P 105,437.13	P 141,854.33	P 86,565.17	P 69,310.95	P 61,483.68
29	P 7,264,770.00	4,128.67	P 121,334.83	P 105,805.44	P 142,352.53	P 86,869.20	P 69,554.37	P 61,699.61
30	P 7,290,195.00	4,141.13	P 121,757.49	P 106,173.75	P 142,850.73	P 87,173.22	P 69,797.80	P 61,915.54
31	P 7,315,620.00	4,153.60	P 122,180.15	P 106,542.06	P 143,348.93	P 87,477.24	P 70,041.22	P 62,131.48
32	P 7,341,045.00	4,166.06	P 122,602.81	P 106,910.37	P 143,847.13	P 87,781.26	P 70,284.65	P 62,347.41
33	P 7,425,795.00	4,207.61	P 124,011.67	P 108,138.07	P 145,507.80	P 88,794.67	P 71,096.06	P 63,067.19
34	P 7,451,220.00	4,220.08	P 124,434.33	P 108,506.38	P 146,006.00	P 89,098.69	P 71,339.48	P 63,283.13

*PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE