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
LISTED BY:
Fair Market Realty
Franklin S. Ropan
REBL No: Prc Lic. 0029990
Single Proprietor
CONTACT INFORMATION:
WE HANDLE PROPERTIES IN THESE LOCATIONS:
Bulacan Bulacan > Baliuag Bulacan > Meycauayan Bulacan > Other areas Bulacan > Valenzuela Camarines Norte Camarines Norte > Kabacan Camarines Norte > Other areas Camarines Sur Camarines Sur > Baao Camarines Sur > Buhi Camarines Sur > Naga City Camarines Sur > Other areas Camarines Sur > Tigaon Cavite Cavite > Bacoor Cavite > Dasmarinas Cavite > Imus Cavite > Silang Laguna Laguna > Cabuyao Laguna > Calamba Laguna > Los Banos Laguna > Other areas Laguna > San Pablo City Laguna > Sta Rosa Manila Metropolitan Area Manila Metropolitan Area > Alabang Manila Metropolitan Area > Caloocan Manila Metropolitan Area > Las Pinas Manila Metropolitan Area > Makati Manila Metropolitan Area > Malabon Manila Metropolitan Area > Mandaluyong Manila Metropolitan Area > Manila Manila Metropolitan Area > Marikina Manila Metropolitan Area > Muntinlupa Manila Metropolitan Area > Navotas Manila Metropolitan Area > Other areas Manila Metropolitan Area > Paranaque Manila Metropolitan Area > Pasay Manila Metropolitan Area > Pasig Manila Metropolitan Area > Pateros Manila Metropolitan Area > Quezon Manila Metropolitan Area > San Juan Manila Metropolitan Area > Valenzuela Quezon Rizal Rizal > Antipolo Rizal > Cainta Rizal > Other areas Rizal > Taguig