Listing ID: 67860
READGECREST VILLAGES.NEAR SM MOLINO CAVITE,BACOOR
2,596.320.00
110/80
FOR SALE: Apartment / Condo / Townhouse - Cavite > Bacoor
|
PROPERTY DESCRIPTION: |
SAMPLE COMPUTATION > READGECREST VILLAGES NEAR SM MOLINO, BACOOR CAVITE
SUMMIT AT RIDGECREST |
|
Lot/area |
|
Flr/area |
Model |
TCP |
20%d/p |
Md/p |
80%D/p |
|
|
M.a 25yrs |
M.a 20yrs |
M.a15yrs |
M.a 10yrs |
M.a yrs |
|
|
NDI |
|
1 |
SRC-0604 |
80 |
I-8 |
110 |
MADISON |
2,596,320.00 |
450,800.00 |
37,566.67 |
2,115,520.00 |
793.320 |
212.212 |
22,126.46 |
24,390.47 |
29,551.30 |
46,476.31 |
73,754.86 |
81,301.56 |
98,504.33 |
154,921.03 |
15 |
2 |
SRC-0606 |
80 |
I-8 |
110 |
MADISON |
2,596,320.00 |
450,800.00 |
37,566.67 |
2,115,520.00 |
793.320 |
212.212 |
22,126.46 |
24,390.47 |
29,551.30 |
46,476.31 |
73,754.86 |
81,301.56 |
98,504.33 |
154,921.03 |
15 |
3 |
SRC-0607 |
80 |
I-8 |
110 |
MADISON |
2,614,680.00 |
454,200.00 |
37,850.00 |
2,130,480.00 |
798.930 |
212.212 |
22,281.43 |
24,561.44 |
29,758.77 |
46,803.47 |
74,271.42 |
81,871.48 |
99,195.91 |
156,011.56 |
15 |
4 |
SRC-0608 |
80 |
I-8 |
110 |
MADISON |
2,596,320.00 |
450,800.00 |
37,566.67 |
2,115,520.00 |
793.320 |
212.212 |
22,126.46 |
24,390.47 |
29,551.30 |
46,476.31 |
73,754.86 |
81,301.56 |
98,504.33 |
154,921.03 |
15 |
5 |
SRC-0609 |
80 |
I-8 |
110 |
MADISON |
2,614,680.00 |
454,200.00 |
37,850.00 |
2,130,480.00 |
798.930 |
212.212 |
22,281.43 |
24,561.44 |
29,758.77 |
46,803.47 |
74,271.42 |
81,871.48 |
99,195.91 |
156,011.56 |
15 |
6 |
SRC-0610 |
80 |
I-8 |
110 |
MADISON |
2,596,320.00 |
450,800.00 |
37,566.67 |
2,115,520.00 |
793.320 |
212.212 |
22,126.46 |
24,390.47 |
29,551.30 |
46,476.31 |
73,754.86 |
81,301.56 |
98,504.33 |
154,921.03 |
15 |
7 |
SRC-0611 |
80 |
I-8 |
110 |
MADISON |
2,614,680.00 |
454,200.00 |
37,850.00 |
2,130,480.00 |
798.930 |
212.212 |
22,281.43 |
24,561.44 |
29,758.77 |
46,803.47 |
74,271.42 |
81,871.48 |
99,195.91 |
156,011.56 |
15 |
8 |
SRC-0612 |
80 |
I-8 |
110 |
MADISON |
2,596,320.00 |
450,800.00 |
37,566.67 |
2,115,520.00 |
793.320 |
212.212 |
22,126.46 |
24,390.47 |
29,551.30 |
46,476.31 |
73,754.86 |
81,301.56 |
98,504.33 |
154,921.03 |
15 |
9 |
SRC-0704 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
10 |
SRC-0705 |
80 |
I-8 |
110 |
MADISON |
2,592,000.00 |
450,000.00 |
37,500.00 |
2,112,000.00 |
792.000 |
212.212 |
22,090.00 |
24,350.24 |
29,502.48 |
46,399.33 |
73,633.32 |
81,167.46 |
98,341.61 |
154,664.43 |
15 |
11 |
SRC-0706 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
12 |
SRC-0708 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
13 |
SRC-0710 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
14 |
SRC-0712 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
15 |
SRC-0713 |
80 |
I-8 |
110 |
MADISON |
2,592,000.00 |
450,000.00 |
37,500.00 |
2,112,000.00 |
792.000 |
212.212 |
22,090.00 |
24,350.24 |
29,502.48 |
46,399.33 |
73,633.32 |
81,167.46 |
98,341.61 |
154,664.43 |
15 |
16 |
SRC-0714 |
80 |
I-8 |
110 |
MADISON |
2,573,640.00 |
446,600.00 |
37,216.67 |
2,097,040.00 |
786.390 |
212.212 |
21,935.03 |
24,179.26 |
29,295.01 |
46,072.17 |
73,116.76 |
80,597.53 |
97,650.04 |
153,573.90 |
15 |
17 |
SRC-0808 |
80 |
I-8 |
110 |
MADISON |
2,552,040.00 |
442,600.00 |
36,883.33 |
2,079,440.00 |
779.790 |
212.212 |
21,752.71 |
23,978.11 |
29,050.92 |
45,687.28 |
72,509.04 |
79,927.03 |
96,836.42 |
152,290.93 |
15 |
18 |
SRC-0809 |
80 |
I-8 |
110 |
MADISON |
2,552,040.00 |
442,600.00 |
36,883.33 |
2,079,440.00 |
779.790 |
212.212 |
21,752.71 |
23,978.11 |
29,050.92 |
45,687.28 |
72,509.04 |
79,927.03 |
96,836.42 |
152,290.93 |
15 |
19 |
SRC-0812 |
80 |
I-8 |
110 |
MADISON |
2,552,040.00 |
442,600.00 |
36,883.33 |
2,079,440.00 |
779.790 |
212.212 |
21,752.71 |
23,978.11 |
29,050.92 |
45,687.28 |
72,509.04 |
79,927.03 |
96,836.42 |
152,290.93 |
15 |
20 |
SRC-0813 |
80 |
I-8 |
110 |
MADISON |
2,552,040.00 |
442,600.00 |
36,883.33 |
2,079,440.00 |
779.790 |
212.212 |
21,752.71 |
23,978.11 |
29,050.92 |
45,687.28 |
72,509.04 |
79,927.03 |
96,836.42 |
152,290.93 |
15 |
21 |
SRC-0816 |
80 |
I-8 |
110 |
MADISON |
2,552,040.00 |
442,600.00 |
36,883.33 |
2,079,440.00 |
779.790 |
212.212 |
21,752.71 |
23,978.11 |
29,050.92 |
45,687.28 |
72,509.04 |
79,927.03 |
96,836.42 |
152,290.93 |
15 |
22 |
SRC-1004 |
127 |
E-8 |
110 |
MADISON |
3,068,280.00 |
538,200.00 |
44,850.00 |
2,500,080.00 |
937.530 |
212.212 |
26,110.04 |
28,785.60 |
34,884.57 |
54,886.21 |
87,033.46 |
95,952.00 |
116,281.90 |
182,954.04 |
15 |
23 |
SRC-1020 |
209 |
E-8 |
110 |
MADISON |
3,919,320.00 |
695,800.00 |
57,983.33 |
3,193,520.00 |
1,197.570 |
212.212 |
33,293.24 |
36,710.92 |
44,501.54 |
70,050.98 |
110,977.48 |
122,369.73 |
148,338.48 |
233,503.28 |
15 |
24 |
SRC-1023 |
80 |
I-8 |
110 |
MADISON |
2,345,760.00 |
404,400.00 |
33,700.00 |
1,911,360.00 |
716.760 |
212.212 |
20,011.61 |
22,057.12 |
26,719.91 |
42,011.55 |
66,705.35 |
73,523.75 |
89,066.36 |
140,038.51 |
15 |
25 |
SRC-1115 |
80 |
I-8 |
110 |
MADISON |
2,529,360.00 |
438,400.00 |
36,533.33 |
2,060,960.00 |
772.860 |
212.212 |
21,561.28 |
23,766.90 |
28,794.64 |
45,283.14 |
71,870.94 |
79,223.01 |
95,982.12 |
150,943.80 |
15 |
26 |
SRC-1116 |
80 |
I-8 |
110 |
MADISON |
2,546,640.00 |
441,600.00 |
36,800.00 |
2,075,040.00 |
778.140 |
212.212 |
21,707.13 |
23,927.82 |
28,989.90 |
45,591.06 |
72,357.11 |
79,759.41 |
96,633.01 |
151,970.18 |
15 |
27 |
SRC-1126 |
80 |
I-8 |
110 |
MADISON |
2,546,640.00 |
441,600.00 |
36,800.00 |
2,075,040.00 |
778.140 |
212.212 |
21,707.13 |
23,927.82 |
28,989.90 |
45,591.06 |
72,357.11 |
79,759.41 |
96,633.01 |
151,970.18 |
15 |
28 |
SRC-1219 |
80 |
I-8 |
110 |
MADISON |
2,506,680.00 |
434,200.00 |
36,183.33 |
2,042,480.00 |
765.930 |
212.212 |
21,369.85 |
23,555.69 |
28,538.35 |
44,879.00 |
71,232.84 |
78,518.98 |
95,127.82 |
149,596.68 |
15 |
29 |
SRC-1225 |
80 |
I-8 |
110 |
MADISON |
2,506,680.00 |
434,200.00 |
36,183.33 |
2,042,480.00 |
765.930 |
212.212 |
21,369.85 |
23,555.69 |
28,538.35 |
44,879.00 |
71,232.84 |
78,518.98 |
95,127.82 |
149,596.68 |
15 |
30 |
SRC-1307 |
80 |
I-8 |
110 |
MADISON |
2,484,000.00 |
430,000.00 |
35,833.33 |
2,024,000.00 |
759.000 |
212.212 |
21,178.42 |
23,344.49 |
28,282.06 |
44,474.87 |
70,594.74 |
77,814.95 |
94,273.52 |
148,249.55 |
15 |
31 |
SRC-1309 |
80 |
I-8 |
110 |
MADISON |
2,484,000.00 |
430,000.00 |
35,833.33 |
2,024,000.00 |
759.000 |
212.212 |
21,178.42 |
23,344.49 |
28,282.06 |
44,474.87 |
70,594.74 |
77,814.95 |
94,273.52 |
148,249.55 |
15 |
32 |
SRC-1311 |
80 |
I-8 |
110 |
MADISON |
2,484,000.00 |
430,000.00 |
35,833.33 |
2,024,000.00 |
759.000 |
212.212 |
21,178.42 |
23,344.49 |
28,282.06 |
44,474.87 |
70,594.74 |
77,814.95 |
94,273.52 |
148,249.55 |
15 |
33 |
SRC-1411 |
80 |
I-8 |
110 |
MADISON |
2,462,400.00 |
426,000.00 |
35,500.00 |
2,006,400.00 |
752.400 |
212.212 |
20,996.11 |
23,143.34 |
28,037.97 |
44,089.97 |
69,987.02 |
77,144.45 |
93,459.90 |
146,966.58 |
15 |
34 |
SRC-1501 |
122 |
C-8 |
110 |
MADISON |
2,948,400.00 |
516,000.00 |
86,000.00 |
2,402,400.00 |
900.900 |
212.212 |
25,098.19 |
27,669.22 |
33,529.90 |
52,750.06 |
83,660.63 |
92,230.72 |
111,766.32 |
175,833.53 |
9 |
35 |
SRC-1605 |
80 |
I-8 |
110 |
MADISON |
2,395,440.00 |
413,600.00 |
45,955.56 |
1,951,840.00 |
731.940 |
212.212 |
20,430.93 |
22,519.77 |
27,281.30 |
42,896.81 |
68,103.10 |
75,065.90 |
90,937.68 |
142,989.36 |
12 |
36 |
SRC-1611 |
80 |
I-8 |
110 |
MADISON |
2,395,440.00 |
413,600.00 |
45,955.56 |
1,951,840.00 |
731.940 |
212.212 |
20,430.93 |
22,519.77 |
27,281.30 |
42,896.81 |
68,103.10 |
75,065.90 |
90,937.68 |
142,989.36 |
12 |
37 |
SRC-1929 |
80 |
I-8 |
110 |
MADISON |
2,368,440.00 |
408,600.00 |
102,150.00 |
1,929,840.00 |
723.690 |
212.212 |
20,203.04 |
22,268.33 |
26,976.20 |
42,415.69 |
67,343.45 |
74,227.78 |
89,920.66 |
141,385.64 |
7 |
THE ALCOVE AT RIDGECREST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
ARC-0108 |
82 |
I-8 |
110 |
MADISON |
3,939,840.00 |
699,600.00 |
46,640.00 |
3,210,240.00 |
1,203.840 |
212.212 |
33,466.44 |
36,902.01 |
44,733.42 |
70,416.63 |
111,554.81 |
123,006.70 |
149,111.41 |
234,722.10 |
18 |
2 |
ARC-0506 |
290 |
I-8 |
110 |
MADISON |
5,065,200.00 |
908,000.00 |
151,333.33 |
4,127,200.00 |
1,547.700 |
212.212 |
42,965.05 |
47,381.94 |
57,450.28 |
90,469.54 |
143,216.82 |
157,939.79 |
191,500.95 |
301,565.13 |
9 |
3 |
HOMES 4U REALTY (REBL No: NCR-20313-01596 Norman o. Fumar)
Salesman RES-NCR-2013-1 (n)-09 Authorized to Mr. Luis L. Sanchez jr.
Contact no: 09089505035 / 09229206489 / (049) 5027800
Webpage: www.homes4urealty.bahay.ph
ARC-0508 |
236 |
I-8 |
110 |
MADISON |
4,443,120.00 |
792,800.00 |
132,133.33 |
3,620,320.00 |
1,357.620 |
212.212 |
37,714
.38
|
41,588.81 |
50,420.62 |
79,384.63 |
125,714.60 |
138,629.37 |
168,068.73 |
264,615.43 |
9 |
|
|
|
|