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*
tnx for inquiry. wla pong elevatore kasi 5 storey lang po siya at very affordable pero my clubshouse, swimming pool, playground at basketball court.
We have grand open house on dec, 18. If you want you can visit our site. Here’s my no.0928-556-96-92- thanks. Broker Mitch
Hi Mitch,
Would like to ask for you other contact number i can’t get thru with you mobile.
Thanks,
Jen
Mam,
I already emailed you.
Here’s my contact nos.
Smart-0928-555-0113
Sun-0932-165-4931
Globe- 0915-471-9067
Thanks. I hope you na makapunta po kayo sa open house this coming Dec.18.
Mitch