KASSEL Condominium – Paranaque City, Philippines

KASSEL RESIDENCES
PARAÑAQUE

 

 

A quality standard of living – all at a very afforfable cost.
Styled with a Contemporary International Architectural Character
  • 20th Century Contemplative Facade
  • Clean and uncluttered lines
  • 3KM from Bicutan Exit
  • minutes away from
    • airport
    • SM Bicutan and SM Sucat
    • Baclaran Church
  • A 10-minute drive to Makati City , Alabang, The Fort Bordered:
    • to the north by Pasay City
    • Muntinlupa City to the southwest
    • Taguig City to the Northwest
    • to the west by the Manila Bay
  • Sorrounded by exclusive Villages
    • Merville
    • Beter Living
    • Multinational
    • Moonwalk
    • Sunvalley
    • Soledad Avenue
Unit Turn-Over Specification:
  • Plastered and painted finished walls
  • Vinyl Floor
  • Tile Kitchen counter
  • Bathroom (Tiled finish, complete bathroom fixtures and fittings)
  • Exposed painted ceiling
  • Aluminum sliding windows
  • Telephone, Cable, Internet Ready

SAMPLE COMPUTATION

 

KASSEL RESIDENCES PARANAQUE
PRICELIST, as of January 27, 2015
For Building 11, 12
IN HOUSE SCHEME
Floor 5th 4th 3rd 2nd 1st garden
Floor Area 28.7 sqm 28.7 sqm 28.7 sqm 28.7 sqm 25 sqm 25 sqm
Selling Price         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00
Home Imprvement Contract               25,000.00               50,000.00               75,000.00            100,000.00            125,000.00            150,000.00
Miscellaneous Charges            120,471.00            122,641.00            125,055.00            128,905.00            131,145.00            132,840.00
TOTAL CONTRACT PRICE   1,395,471.00   1,422,641.00   1,450,055.00   1,478,905.00   1,506,145.00   1,532,840.00
Reservation Fee               10,000.00               10,000.00               10,000.00               10,000.00               10,000.00               10,000.00
DOWNPAYMENT  269,094.00  274,528.00  280,011.00  285,781.00  291,229.00  296,568.00
Payable in 6 mos – 0 interest  44,849.00  45,754.67  46,668.50  47,630.17  48,538.17  49,428.00
Payable in 12 mos – 0 interest  22,424.50  22,877.33  23,334.25  23,815.08  24,269.08  24,714.00
LOANABLE AMOUNT   1,116,377.00   1,138,113.00   1,160,044.00   1,183,124.00   1,204,916.00   1,226,272.00
Amort. 5 yrs               29,270.06               29,839.95               30,414.95               31,020.80               31,591.44               32,151.37
Amort. 10 yrs               21,036.88               21,446.67               21,859.74               22,294.65               22,705.30               23,107.73
Amort. 15 yrs.               18,899.79               19,267.77               19,639.05               20,029.79               20,398.72               20,760.27
NDI – 5 yrs.              73,175.15              74,599.88              76,037.38              77,552.00              78,978.60              80,378.43
NDI – 10 yrs.              52,592.20              53,616.68              54,649.35              55,736.63              56,763.25              57,769.33
NDI – 15 yrs.              47,249.48              48,169.43              49,097.63              50,074.48              50,996.80              51,900.68
Pricelist of Parking*
Total Contract Price Reservation DP DP (12 mos.) Loan Amount MA 5yrs MA 10yrs
300,000 10,000 60,000 4,166.67 240,000 6,094 4,324
*  Interest rate at 18%
DISCOUNTS
Spot Downpayment
     Outright Discount 5%
* Prices & terms are subject to change without prior notice.
* Monthly Amortization are computed at 18% interest per annum.
* MRI & FI Included in Monthly Amortization.
* All Payments should be covered by Post-dated Checks.
* Monthly Amortization will start 30 days after completion of 20% downpayment.
 

 

 

 

IN HOUSE CTS GOLD (Ready for Occupancy Units)
Floor 5th 4th 3rd 2nd 1st garden
Floor Area 28.7 sqm 28.7 sqm 28.7 sqm 28.7 sqm 25 sqm 25 sqm
Selling Price         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00         1,250,000.00
Home Imprvement Contract               25,000.00               50,000.00               75,000.00            100,000.00            125,000.00            150,000.00
Miscellaneous Charges            120,471.00            122,641.00            125,055.00            128,905.00            131,145.00            132,840.00
TOTAL CONTRACT PRICE   1,395,471.00   1,422,641.00   1,450,055.00   1,478,905.00   1,506,145.00   1,532,840.00
Reservation Fee               10,000.00               10,000.00               10,000.00               10,000.00               10,000.00               10,000.00
DOWNPAYMENT  15,000.00  15,000.00  15,000.00  15,000.00  15,000.00  15,000.00
LOANABLE AMOUNT   1,370,471.00   1,397,641.00   1,425,055.00   1,453,905.00   1,481,145.00   1,507,840.00
Amort. 5 yrs               29,248.45               29,828.31               30,413.38               31,029.09               31,610.45               32,180.17
Amort. 10 yrs               18,123.02               18,482.31               18,844.84               19,226.35               19,586.57               19,939.58
Amort. 15 yrs.               14,626.71               14,916.69               15,209.27               15,517.18               15,807.91               16,092.82
Amort. 20 yrs.               13,024.41               13,282.62               13,543.15               13,817.33               14,076.21               14,329.91
Amort. 25 yrs.               12,166.54               12,407.75               12,651.12               12,907.24               13,149.07               13,386.06
NDI – 5 yrs.              73,121.13              74,570.78              76,033.45              77,572.73              79,026.13              80,450.43
NDI – 10 yrs.              45,307.55              46,205.78              47,112.10              48,065.88              48,966.43              49,848.95
NDI – 15 yrs.              36,566.78              37,291.73              38,023.18              38,792.95              39,519.78              40,232.05
NDI – 20 yrs.              32,561.03              33,206.55              33,857.88              34,543.33              35,190.53              35,824.78
NDI – 25 yrs.              30,416.35              31,019.38              31,627.80              32,268.10              32,872.68              33,465.15
Pricelist of Parking*
Total Contract Price Reservation DP DP (12 mos.) Loan Amount MA 5yrs MA 10yrs
300,000 10,000 60,000 4,166.67 240,000 6,094 4,324
*  Interest rate at 18%
DISCOUNTS
Cash Payment
     Outright Discount 10%
     Within 15 days 5%
     Within 30 days 3%
* Prices & terms are subject to change without prior notice.
* Monthly Amortization are computed at 8.5% perannum and subject to repricing after 3 years.
* MRI & FI Included in Monthly Amortization.
* All Payments should be covered by Post-dated Checks.

 


*Specifications, Price, Equity and Monthly Amortization are subject to change without prior notice*

 

About michelle