Make your own free website on Tripod.com
SAN BENISSA GARDEN VILLAS
as of May 7, 2007
PARTICULARS 5th 4th 3rd 2nd  Ground Ground Ground Average 
Floor Floor Floor Floor Residential RCB(30sqm) Garden Units
Total Selling Price 654,000 709,000 764,000 815,000 865,000 945,000 925,000
Less: Pre-dev't. Discount 12,000 11,500 11,000 10,500 10,000 9,000 9,000
NET SELLING PRICE 642,000 697,500 753,000 804,500 855,000 936,000 916,000 ####
               
Less: Reservation Fee              
Less: Reservation Fee 15,000 15,000 15,000 15,000 15,000 15,000 15,000
NET CONTRACT PRICE 627,000 682,500 738,000 789,500 840,000 921,000 901,000 746,793
               
  31,350 34,125 36,900 39,475 42,000   45,050
               
               
SPOT CASH less 5% disc. 595,650 648,375 701,100 750,025 798,000 874,950 855,950 709,453
on the Net Contract Price
 
  31,350 34,125 36,900 39,475 42,000 46,050 45,050 37,340
               
PAG-IBIG FINANCING:
 
Net Contract Price 627,000 682,500 738,000 789,500 840,000 921,000 901,000
Estimated HDMF Loan Value 627,000 682,000 738,000 789,000 840,000 921,000 901,000 779,580
Equity 0 500 0 500 0 0 0 -779,580
HDMF M.A. (30 yrs.) 6,222.76 6,759.82 7,356.67 7,854.69 8,402.66 9,243.70 9,041.40
Required NDI 20,742.53 22,532.73 24,522.23 26,182.30 28,008.87 30,812.33 30,138.00
 
IN-HOUSE FINANCING:
 
Net Contract Price 627,000 682,500 738,000 789,500 840,000 921,000 901,000
30% DP payable in 6 months 188,100 204,750 221,400 236,850 252,000 276,300 270,300
70% Balance payable up to 5 yrs. 438,900 477,750 516,600 552,650 588,000 644,700 630,700
Monthly Amort. (5 yrs) 11,628.16 12,657.45 13,686.74 14,641.84 15,578.40 17,080.60 16,709.69
Monthly Amort. (4.5 yrs) 12,389.84 13,486.54 14,583.25 15,600.92 16,598.82 18,199.42 17,804.21
Monthly Amort. (4 yrs) 13,355.89 14,538.10 15,720.32 16,817.34 17,893.05 19,618.45 19,192.43
Monthly Amort. (3 yrs) 16,311.10 17,754.90 19,198.71 20,538.45 21,852.19 23,959.36 23,439.07
Monthly Amort. (2 yrs) 22,338.17 24,315.47 26,292.77 28,127.56 29,926.73 32,812.52 32,099.98
Monthly Amort. (1 yrs) 40,657.29 44,256.14 47,854.99 51,194.46 54,469.09 59,721.47 58,424.59
GUIDELINES:
Text Box: Contact Person:
VICKY G. LEGASPI
VGL Group - Boomland Realty
PPHC A/N:  2005-0122
Mobile:  (0917)883-0887
Voice:  (02)455-8474
Email:  viki1226@skydsl.com.ph
1. Prices are subject to change without prior notice.
2. Reservation fee and any discount shall apply to the TCP.
3. Reservation fee is non-refundable and will be forfeitedonce cancelled/back-out.
4. Additional 15,000 for corner units.
5. Additiona 10,000 for middle units.
6. Loan amount and amortization is only estimated and subject to credit approval.
7. RCB units Total Selling Price in Villa 1 will be P 945,000.
8. RCB units are subject to San Benissa Garden Villas Commercial Zoning restrictions.
9. Monthly amortization does not include HDMF upgrade(if any).
10. Association dues of P 600 (Residential) and P 800 (RCB) per unit will be added to monthly amortization.
11. TCP is inclusiveof Drying Cubicle.
12. Reservation fee for parking is P 10,000 per slot.
13. Parking slot is P 275,000 (VAT inclusive) per slot.Only unit buyers can avail of parking slots.
14. Prices shown is exclusive of move-in fee of P 20,239.80 (Including Meralco Application)
     to be paid before move-in.Move-in fee is subject to change without prior notice.
15. Payment should be made only to the PPHC cashier.
16. Make all checks payable to PHINMA PROPERTY HOLDINGS CORPORATION.
17. PPHC reservves the right to correct typographical errors, errors in priceterms,details and status of the
      propertiesin the event descrepancies are discovered.