kassel residences

SAMPLE COMPUTATION

Floor	5ft Floor	4th Floor	3rd Floor	2nd Floor	1st Floor	Garden Unit	Big Studio
Floor Area	28.7 sqm.	28.7 sqm.	28.7 sqm.	28.7 sqm.	25 sqm.	25 sqm.	33 sqm.
Selling Price	762,00	800,000	836,000	877,000	920,000	1,000,000	1,214,400
Miscellaneous Charges	80,000	83,000	86,000	89,000	92,000	99,000	116,000
TCP	842,000	883,000	922,000	966,000	1,012,000	1,099,000	1,330,400
Reservation Fee	10,000	10,000	10,000	10,000	10,000	10,000	10,000
Downpayment	76,000	85,000	86,000	87,000	91,000	178,000	114,400
DP payable in 8 mos.	8,250	9,375	9,500	9,625	10,125	21,000	13,050
LOANABLE AMOUNT	766,000	798,000	836,000	879,000	921,000	921,000	1,216,000
Pag-ibig Amort. 25years	6,800.27	7,084.35	7,421.70	7,803.44	8,176.30	8,176.30	11,627.80
Pag-ibig Amort. 30years	6,522.11	6,794.57	7,118.12	7,484.25	7,841.86	7,841.86	11,228.43
NDI-25 years	17,000.68	17,710.89	18,554.26	19,508.61	20,440.76	20,440.76	29,069.49
NDI-30 years	16,305.27	16,986.43	17,795.31	18,710.62	19,604.64	19,604.64	28,071.08

Floor	5ft Floor	4th Floor	3rd Floor	2nd Floor	1st Floor	Garden Unit	Big Studio
Floor Area	28.7 sqm.	28.7 sqm.	28.7 sqm.	28.7 sqm.	25 sqm.	25 sqm.	33 sqm.
Selling Price	762,00	800,000	836,000	877,000	920,000	1,000,000	1,214,400
Miscellaneous Charges	80,000	83,000	86,000	89,000	92,000	99,000	116,000
TCP	842,000	883,000	922,000	966,000	1,012,000	1,099,000	1,330,400
Reservation Fee	10,000	10,000	10,000	10,000	10,000	10,000	10,000
Downpayment	76,000	85,000	86,000	87,000	91,000	178,000	114,400
DP payable in 8 mos.	8,250	9,375	9,500	9,625	10,125	21,000	13,050
LOANABLE AMOUNT	766,000	798,000	836,000	879,000	921,000	921,000	1,216,000
Pag-ibig Amort. 25years	6,800.27	7,084.35	7,421.70	7,803.44	8,176.30	8,176.30	11,627.80
Pag-ibig Amort. 30years	6,522.11	6,794.57	7,118.12	7,484.25	7,841.86	7,841.86	11,228.43
NDI-25 years	17,000.68	17,710.89	18,554.26	19,508.61	20,440.76	20,440.76	29,069.49
NDI-30 years	16,305.27	16,986.43	17,795.31	18,710.62	19,604.64	19,604.64	28,071.08