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. 40,000.00 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 1,020,000.00 980,000.00 20,000.00 176,000.00 29,333.33 960,000.00 80,000.00 47,927.14 34,706.30 28,200.00 24,377.69 46,547.18 34,706.30 29,727.07 25,971.23
    36 366    C  3,500 3,950 1,445,700.00 1,405,700.00 20,000.00 261,140.00 43,523.33 1,385,700.00 115,475.00 69,179.83 50,096.37 40,704.94 35,187.67 67,187.95 50,096.37 42,909.16 37,487.84
                      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 1,051,250.00 20,000.00 190,250.00 31,708.33 1,031,250.00 85,937.50 51,484.23 37,282.16 30,292.97 26,186.97 50,001.86 37,282.16 31,933.37 27,898.78
    5 243 R  R  3,500 3,750 911,250.00 871,250.00 20,000.00 154,250.00 25,708.33 851,250.00 70,937.50 42,497.89 30,774.73 25,005.47 21,616.16 41,274.26 30,774.73 26,359.55 23,029.17
    14 249    R  3,500 3,750 933,750.00 893,750.00 20,000.00 158,750.00 26,458.33 873,750.00 72,812.50 43,621.18 31,588.16 25,666.41 22,187.51 42,365.21 31,588.16 27,056.28 23,637.87
    16 225    R  3,500 3,750 843,750.00 803,750.00 20,000.00 140,750.00 23,458.33 783,750.00 65,312.50 39,128.01 28,334.44 23,022.66 19,902.10 38,001.41 28,334.44 24,269.36 21,203.07