HACIENDA VILLAS SUBDIVISION - PHASE II
BRGY. POOC, TAAL, BATANGAS
As of July 21, 2004
6.00
100.00 10% 20% 0% 18% 18% 18% 18% 15% 18% 21% 21%
BLK   LOT AREA     NORMAL PRICE / PRICE / TOTAL NET OF DISC. RESERVATION    1ST AMOUNT TO BE 0%         15% 18% 21%
STATUS (SQ.M.)   DESCRIP. SQ. M. SQ. M. 30,000.00 FEE D.P.  6 mos FINANCED 1 year 2 year 3 years 4 years 5 years 2 years 3 years 4 years 5 years
1   10 272    R  3,500 3,750 1,020,000.00 990,000.00 20,000.00 178,000.00 29,666.67 970,000.00 80,833.33 48,426.38 35,067.82 28,493.75 24,631.62 47,032.05 35,067.82 30,036.72 26,241.76
    36 366    C  3,500 3,950 1,445,700.00 1,415,700.00 20,000.00 263,140.00 43,856.67 1,395,700.00 116,308.33 69,679.07 50,457.90 40,998.69 35,441.61 67,672.81 50,457.90 43,218.82 37,758.37
                      0.00 0.00     0.00 0.00 0.00 0.00        
4   3 291 R  R  3,600 3,750 1,091,250.00 1,061,250.00 20,000.00 192,250.00 32,041.67 1,041,250.00 86,770.83 51,983.47 37,643.68 30,586.72 26,440.91 50,486.72 37,643.68 32,243.03 28,169.31
    5 243 R  R  3,500 3,750 911,250.00 881,250.00 20,000.00 156,250.00 26,041.67 861,250.00 71,770.83 42,997.13 31,136.25 25,299.22 21,870.09 41,759.13 31,136.25 26,669.20 23,299.71
    14 249    R  3,500 3,750 933,750.00 903,750.00 20,000.00 160,750.00 26,791.67 883,750.00 73,645.83 44,120.43 31,949.68 25,960.16 22,441.44 42,850.08 31,949.68 27,365.93 23,908.41
    16 225    R  3,500 3,750 843,750.00 813,750.00 20,000.00 142,750.00 23,791.67 793,750.00 66,145.83 39,627.26 28,695.96 23,316.41 20,156.03 38,486.28 28,695.96 24,579.02 21,473.60