Area 150 sqm
|
Area 200 sqm
|
Area 300 sqm
|
|
(1,614.59 sqft)
|
(2,152.78 sqft)
|
(3,229.17 sqft)
|
|
Gross Price
|
P 795,000.00
|
P 1,060,000.00
|
P 1,590,000.00
|
Less:
|
|||
20% Down Payment
|
159,000.00
|
212,000.00
|
318,000.00
|
10% Discount
|
15,900.00
|
21,200.00
|
31,800.00
|
NET Down Payment
|
P 143,100.00
|
P 190,800.00
|
P 286,200.00
|
80% Balance
|
P 636,000.00
|
P 848,000.00
|
P 1,272,000.00
|
Total Contract Price
|
P 779,100.00
|
P 1,038,800.00
|
P 1,558,200.00
|
5 Years to pay :
|
|||
1st & 2nd year per month
|
P 10,600.00
|
P 14,133.33
|
P 21,200.00
|
3rd to 5th year per month
|
P 12,665.39
|
P 16,887.18
|
P 25,330.77
|
10 Years to pay :
|
|||
1st & 2nd year per month
|
P 5,300.00
|
P 7,066.67
|
P 10,600.00
|
3rd to 10th year per month
|
P 8,531.46
|
P 11,375.28
|
P 17,062.92
|
15 Years to pay :
|
|||
1st & 2nd year per month
|
P 3,533.33
|
P 4,711.11
|
P 7,066.67
|
3rd to 15th year per month
|
P 7,654.96
|
P 10,206.61
|
P 15,309.91
|
A. Lot Only - as of August, 2010 (In Philippine Peso)
Phase 1 - Lot Only - Regular Lot @ P 5,300.00 / sqm
Area 150 sqm
|
Area 200 sqm
|
Area 300 sqm
|
|
(1,614.59 sqft)
|
(2,152.78 sqft)
|
(3,229.17 sqft)
|
|
Gross Price
|
P 810,000.00
|
P 1,080,000.00
|
P 1,620,000.00
|
Less:
|
|||
20% Down Payment
|
162,000.00
|
216,000.00
|
324,000.00
|
10% Discount
|
16,200.00
|
21,600.00
|
32,400.00
|
NET Down Payment
|
P 145,800.00
|
P 194,400.00
|
P 291,600.00
|
80% Balance
|
P 648,000.00
|
P 864,000.00
|
P 1,296,000.00
|
Total Contract Price
|
P 793,800.00
|
P 1,058,400.00
|
P 1,587,600.00
|
5 Years to pay :
|
|||
1st & 2nd year per month
|
P 10,800.00
|
P 14,400.00
|
P 21,600.00
|
3rd to 5th year per month
|
P 12,904.36
|
P 17,205.81
|
P 25,808.71
|
10 Years to pay :
|
|||
1st & 2nd year per month
|
P 5,400.00
|
P 7,200.00
|
P 10,800.00
|
3rd to 10th year per month
|
P 8,692.43
|
P 11,589.91
|
P 17,384.86
|
15 Years to pay :
|
|||
1st & 2nd year per month
|
P 3,600.00
|
P 4,800.00
|
P 7,200.00
|
3rd to 15th year per month
|
P 7,799.39
|
P 10,399.19
|
P 15,598.78
|
Phase 2 - Lot Only - Regular Lot @ P 5,400.00 / sqm
Area 150 sqm
|
Area 200 sqm
|
Area 300 sqm
|
|
(1,614.59 sqft)
|
(2,152.78 sqft)
|
(3,229.17 sqft)
|
|
Gross Price
|
P 780,000.00
|
P 1,040,000.00
|
P 1,560,000.00
|
Less:
|
|||
20% Down Payment
|
156,000.00
|
208,000.00
|
312,000.00
|
10% Discount
|
15,600.00
|
20,800.00
|
31,200.00
|
NET Down Payment
|
P 140,400.00
|
P 187,200.00
|
P 280,800.00
|
80% Balance
|
P 624,000.00
|
P 832,000.00
|
P 1,248,000.00
|
Total Contract Price
|
P 764,400.00
|
P 1,019,200.00
|
P 1,528,800.00
|
5 Years to pay :
|
|||
1st & 2nd year per month
|
P 10,400.00
|
P 13,866.67
|
P 20,800.00
|
3rd to 5th year per month
|
P 12,426.42
|
P 16,568.56
|
P 24,852.83
|
10 Years to pay :
|
|||
1st & 2nd year per month
|
P 5,200.00
|
P 6,933.33
|
P 10,400.00
|
3rd to 10th year per month
|
P 8,370.49
|
P 11,160.65
|
P 16,740.98
|
15 Years to pay :
|
|||
1st & 2nd year per month
|
P 3,466.67
|
P 4,622.22
|
P 6,933.33
|
3rd to 15th year per month
|
P 7,510.52
|
P 10,014.03
|
P 15,021.05
|
Phase 3 - Lot Only - Regular Lot @ P 5,200.00 / sqm
Bianca
|
|
House Floor Area
|
128 sqm
|
Lot Area 150 sqm @ 5,300 / sqm
|
P 795,000.00
|
Model House Cost
|
P 3,700.000.00
|
Gross Price/Total Contract Price
|
P 4,495,000.00
|
Less :
|
|
20% Down Payment
|
899,000.00
|
7% Discount
|
62,930.00
|
Net Down Payment
|
836,070.00
|
Total 80% Balance
|
P 3,596,000.00
|
Total Contract Price:
|
P 4,432,070.00
|
5 Years to pay :
|
|
1st year payment per month
|
P 59,933.33
|
2nd to 5th year payment / month
|
P 75,666.03
|
10 Years to pay :
|
|
1st year payment per month
|
P 29,966.67
|
2nd to 10th year per month
|
P 50,846.48
|
15 Years to pay :
|
|
1st year payment per month
|
P 19,977.78
|
2nd to 15th year per month
|
P 45,436.17
|
B. House & Lot (All computations in Philippine Peso)
Estella
|
Lowella
|
|
House Floor Area
|
135 sqm
|
165 sqm
|
Lot Area 200 sqm @ 5,300 / sqm
|
P 1,060,000.00
|
P 1,060,000.00
|
Model House Cost
|
P 3,800,000.00
|
P 5,000,000.00
|
Gross Price
|
P 4,860,000.00
|
P 6,060,000.00
|
Less :
|
||
20% Down Payment
|
972,000.00
|
1,212,00.00
|
7% Discount
|
68,040.00
|
84,840.00
|
Net DownPayment
|
903,960.00
|
1,217,160.00
|
Total 80% Balance
|
P 3,888,000.00
|
P 4,848,000.00
|
Total Contract Price :
|
P 4,791,960.00
|
P 5,975,160.00
|
5 Years to pay :
|
||
1st year payment per month
|
P 64,800.00
|
P 80,800.00
|
2nd to 5th year payment / month
|
P 81,810.21
|
P 102,010.26
|
10 Years to pay :
|
||
1st year payment per month
|
P 32,400.00
|
P 40,400.00
|
2nd to 10th year per month
|
P 54,975.29
|
P 68,549.43
|
10 Years to pay :
|
||
1st year payment per month
|
P 21,600.00
|
P 26,933.33
|
2nd to 15th year per month
|
P 49,125.65
|
P 61,255.44
|
Model Houses w/ 150 sqm Regular Lot
Model Houses w/ 200 sqm Lot
Daniela A
|
Daniela B
|
|
House Floor Area
|
156 sqm
|
192 sqm
|
Lot Area 300 sqm @ 5,300 / sqm
|
P 1,590,000.00
|
P 1,590,000.00
|
Model House Cost
|
P 4,200,000.00
|
P 5,000,000.00
|
Gross Price/Total Contract Price
|
P 5,790,000.00
|
P 6,590,000.00
|
Less :
|
||
20% Down Payment
|
1,158,000.00
|
1,318,000.00
|
7% Discount
|
81,060.00
|
92,260.00
|
Net Down Payment
|
1,076,940.00
|
1,225,740.00
|
Total 80% Balance
|
P 4,632,000.00
|
P 5,272,000.00
|
Total Contract Price
|
P 5,708,940.00
|
P 6,497,740.00
|
5 Years to pay :
|
||
1st year payment per month
|
P 77,200.00
|
P 87,866.67
|
2nd to 5th year payment / month
|
P 97,465.25
|
P 110,931.95
|
10 Years to pay :
|
||
1st year payment per month
|
P 38,600.00
|
P 43,933.33
|
2nd to 10th year per month
|
P 65,495.25
|
P 74,544.68
|
15 Years to pay :
|
||
1st year payment per month
|
P 25,733.33
|
P 29,288.89
|
2nd to 15th year per month
|
P 58,526.24
|
P 66,612.77
|
Model Houses w/ 300 sqm Lot
Dona Rosana Realty and Developement Corp., State Center Building, 333 Juan Luna St., Binondo, Manila, Philippines
Tel. Nos. (632) 2420724 , 2420820, 2422625, 2422839 , Telefax: (632) 2422310 , 8438901
What's Hot Right Now
- As low as P 5,300.00/ month
- as low as P 143,100.00 down payment
- NO interest for the first 2 years for lot buyers
- choice of 5 to 10 years in-house financing