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. 35,000.00 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 1,020,000.00 985,000.00 20,000.00 177,000.00 29,500.00 965,000.00 80,416.67 48,176.76 34,887.06 28,346.87 24,504.66 46,789.62 34,887.06 29,881.90 26,106.49
    36 366    C  3,500 3,950 1,445,700.00 1,410,700.00 20,000.00 262,140.00 43,690.00 1,390,700.00 115,891.67 69,429.45 50,277.14 40,851.81 35,314.64 67,430.38 50,277.14 43,063.99 37,623.11
                      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 1,056,250.00 20,000.00 191,250.00 31,875.00 1,036,250.00 86,354.17 51,733.85 37,462.92 30,439.84 26,313.94 50,244.29 37,462.92 32,088.20 28,034.04
    5 243 R  R  3,500 3,750 911,250.00 876,250.00 20,000.00 155,250.00 25,875.00 856,250.00 71,354.17 42,747.51 30,955.49 25,152.34 21,743.12 41,516.69 30,955.49 26,514.38 23,164.44
    14 249    R  3,500 3,750 933,750.00 898,750.00 20,000.00 159,750.00 26,625.00 878,750.00 73,229.17 43,870.80 31,768.92 25,813.28 22,314.47 42,607.64 31,768.92 27,211.10 23,773.14
    16 225    R  3,500 3,750 843,750.00 808,750.00 20,000.00 141,750.00 23,625.00 788,750.00 65,729.17 39,377.64 28,515.20 23,169.53 20,029.07 38,243.84 28,515.20 24,424.19 21,338.34