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. 45,000.00 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 1,020,000.00 975,000.00 20,000.00 175,000.00 29,166.67 955,000.00 79,583.33 47,677.52 34,525.54 28,053.12 24,250.72 46,304.75 34,525.54 29,572.24 25,835.96
    36 366    C  3,500 3,950 1,445,700.00 1,400,700.00 20,000.00 260,140.00 43,356.67 1,380,700.00 115,058.33 68,930.21 49,915.61 40,558.06 35,060.71 66,945.51 49,915.61 42,754.34 37,352.57
                      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 1,046,250.00 20,000.00 189,250.00 31,541.67 1,026,250.00 85,520.83 51,234.61 37,101.40 30,146.09 26,060.00 49,759.42 37,101.40 31,778.54 27,763.51
    5 243 R  R  3,500 3,750 911,250.00 866,250.00 20,000.00 153,250.00 25,541.67 846,250.00 70,520.83 42,248.27 30,593.96 24,858.59 21,489.19 41,031.83 30,593.96 26,204.72 22,893.91
    14 249    R  3,500 3,750 933,750.00 888,750.00 20,000.00 157,750.00 26,291.67 868,750.00 72,395.83 43,371.56 31,407.39 25,519.53 22,060.54 42,122.78 31,407.39 26,901.45 23,502.61
    16 225    R  3,500 3,750 843,750.00 798,750.00 20,000.00 139,750.00 23,291.67 778,750.00 64,895.83 38,878.39 28,153.68 22,875.78 19,775.13 37,758.98 28,153.68 24,114.53 21,067.80