New Map Updates as of November

November 28, 2009 = all are sold


Updated Map as of November 26, 2009 = Morning

New Updates of Bellevue as of Novemeber 10,2009

New Package

Lot Area = 105 sq.m
Floor Area = 34.5 sq.m

Reservation fee = 15,000.00
Processing Fee = 50,000.00

Total Contract Price = 1,125,000.00

Loanable Amount = 1,000,000.00

Equity = 125,000.00

Less Reservation fee = 15,000.00
Balance Equity = 110,000.00

Monthly Installment for 18months at zero interest with 18 PDC's = 6,111.11

Pag-ibig Financing Monthly

5 years = 21,791.30
10 years = 13,673.34
15 years = 11,122.17
20 years = 9,951.00
25 years = 9,327.04
30 years = 8,963.90

Tiarra de Oro Macasandig

HOUSE AND LOT PACKAGED: Cash or PAG-IBIG Financing

LOCATION: @ Macasandig mandumol near St. Mary's School
LOT AREA: 150sq.m
FLOOR AREA: 42sq.m
BEDROOMS W/ PARTITION: 3pcs.
WINDOW'S: STELL CASEMENT

Total Contract Price:Php.1.625,000
Reservation Fee:Php.25,000
Processing Fee:Php.100,000.00
Loan Value:Php.1,250,000
Equity:Php.250,000 over 18 months to pay is Php.13,888.88 per month

Bellevue Map New Updates as of November 03,2009

AFTERNOON UPDATES

MORNING UPDATES

All are sold.

Pueblo de Oro Township Map

BELLEVUE HOUSE MODEL

Belle vue 105 sq.m

Lot Area = 105 sq.m
Floor Area = 34.5 sq.m
Belle vue 105 sq.m
Processing Fee = 50,000.00
Reservation Fee = 15,000.00


TTL PACKAGE = 1,060,000.00
Promo / Discount/Add RF = 15,000.00
add: Processing Fee = 50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE = 1,125,000.00

F I N A N C I N G O P T I O N S
WITH FUNDER:
T C P = 1,125,000.00
LOANABLE ______% 1,000,000.00
EQUITY ________% 125,000.00
less: Reservation Fee = 15,000.00
add: Corner Lot Fee = 20,000.00

EQUITY 130,000.00
Payable to 12 months with zero interest with 12 PDC's
Monthly Amortization = 10,833.33
PAYMENT TO JVC:

PAYMENT TO HDMF:Or Pag-ibig
5 yrs = 20,516.53
10 yrs = 12,398.57
15 yrs = 9,847.40
20 yrs = 8,676.23
25 yrs = 8,052.27
30 yrs = 7,689.13

Add MRI = 410.00
Add FI = 248.10
HDMF Contribution = 450.00
TOTAL M.A
5 years = 21,624.63
10 years = 13,506.67
15 years = 10,955.50
20 years = 9,784.33
25 years = 9,160.37
30 years = 8,797.23

PAYMENTS UPON MOVING-IN:
1 yr. MRI 4,920.00
1 yr. FI 2,977.20
Doc Stamp 2,500.00
HDMF PF 2,000.00
Membership Fee 1,000.00
Monthly Dues 3,000.00 (500 * 6 mos.)
16,397.20

Disclaimer:
Prices are subject to change without prior noticed .

BELLE VUE COMPUTATION 190 SQ.M

PROJECT BV
LOT AREA = 95 PLUS 95 EXTRA LOT
PROCESSING FEE = 230,000.00
RESERVATION FEE = 30,000.00



TTL PACKAGE = 1,250,000.00
Promo / Discount/Add RF = 30,000.00
add: Processing Fee = 230,000.00
add: Recoupment Fee
TCP or TOTAL CONTRACT PRICE 1,510,000.00

F I N A N C I N G O P T I O N S
WITH FUNDER:
T C P = 1,510,000.00
LOANABLE ______% 1,250,000.00
EQUITY ________% 260,000.00
less: Reservation Fee 30,000.00
less: discount

EQUITY = 230,000.00
PAYABLE IN 18 MONTHS WITH ZERO Interest WITH 18 PCS. PDC
Monthly Installment = 12,777.78

PAYMENT TO HDMF:

5 yrs = 27,620.43
10 yrs = 17,534.85
15 yrs = 14,413.41
20 yrs = 13,012.24
25 yrs = 12,281.81
30 yrs = 11,871.28


PAYMENTS UPON MOVING-IN:

1 yr. MRI 6,150.00
1 yr. FI 2,977.20
Doc Stamp 3,125.00
HDMF PF 2,000.00
Membership Fee 1,000.00
Monthly Dues 3,000.00 (500 * 6 mos.)
18,252.20

PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICED .

JESSICA B - FOREST VIEW COMPUTATION

FOREST VIEW HOMES 2
JESSICA B 60
Location inner
Lot Area (sqm) 83

Total Selling Price 1,430,600
DOLLAR AMOUNT = 30,438
Plus: 2.52% Misc Fees 36,051
DOLLAR AMOUNT = 767
Total Contract Price 1,466,651
DOLLAR AMOUNT = 31,205

SPOT CASH ( With Misc. Fees)

1. Reservation Fee = Day 1 = P 10,000
DOLLAR AMOUNT = 213
2. 5 % Spotcash within 30 days = Day 30 = P 1,383,319
DOLLAR AMOUNT = 29,432

FOR BANK FINANCING AND PAG-IBIG FINANCING
Total Selling Price =1,430,600
DOLLAR AMOUNT = 30,438
Plus: 5.09% Misc Fees = 72,818
DOLLAR AMOUNT = 1,549
Total Contract Price = 1,503,418
DOLLAR AMOUNT = 31,988

BANK FINANCING

1. Reservation Fee = Day 1 = P 10,000
DOLLAR AMOUNT = 213
2.A 30% DP with 5% Discount on DP (incl of Misc Fees) = Day 30 = P 469,446
DOLLAR AMOUNT = 9,988
2.B 30% in 6 mos @ zero interest = Day 30 = P 82,000
DOLLAR AMOUNT = 1,745
3. 70% Balance Due:
Bank finance 5 yrs @ 15%pa 0.023789900 = P 23,824
DOLLAR AMOUNT = 507

PAG-IBIG

1. Reservation Fee = Day 1 =P 10,000
DOLLAR AMOUNT = 213
2.A 10% DP within 30 days =Day 30 = P 205,878
DOLLAR AMOUNT = 4,380
2.B 10% DP over 36 mos @ ZERO interest = Day 30 = P 5,719
DOLLAR AMOUNT = 122
3. 90% Balance Due:
a) PAG-IBIG 10 yrs @9.5%pa 0.01293976 = P 16,660
DOLLAR AMOUNT = 354
b) PAG-IBIG 15 yrs @9.5%pa 0.01044225 = P 13,445
DOLLAR AMOUNT = 286
c) PAG-IBIG 20 yrs @9.5%pa 0.00932131 = P 12,002
DOLLAR AMOUNT = 255
d)PAG-IBIG 25 yrs @9.5% pa 0.00873697 = P 11,249
DOLLAR AMOUNT = 239
e) PAG-IBIG 30 yrs @9.5%pa 0.00840854 = P 10,826
DOLLAR AMOUNT = 230

Note:
1. Reservation is non-refundable and non-transferable.
2. Prices shall be in effect on the date of this proposal and subject to change without prior notice.
3. Estimated loan is subject for approval by financing institution.
4. Pueblo de Oro Devt. Corp. (PODC) reserves the rights to correct figures appearing in this proposal
in the event of typographical error.
5. Miscellaneous Fee includes processing of Bank/Pag-ibig Loan and registration/transfer charges,
subject to change without prior notice.

Disclaimer :

Prices are change without prior noticed .

Belle vue 95 sq.m

BELLE VUE

LOT AREA = 95 SQ.M
FLOOR AREA = 34.5 SQ.M

TOTAL CONTRACT PRICE = 1,000,000.00
PROMO / DISCOUNT / ADD RF = 15,000.00
ADD : PROCESSING FEE = 50,000.00
DISCOUNT =
TOTAL CONTRACT PRICE = 1,065,000.00

FINANCING OPTIONS

TOTAL CONTRACT PRICE = 1,065,000.00
LOANABLE AMOUNT = 1,000,000.00
EQUITY = 65,000.00
LESS : RESERVATION FEE = 15,000.00
LESS : DISCOUNT =

EQUITY = 50,000.00
8 MONTHS TO PAY WITH ZERO INTEREST WITH PDC = 6,250.00

THRU PAG-IBIG MONTHLY AMORTIZATION

5 YEARS = 21,624.63 PER MONTH
10 YEARS = 13,506.67 PER MONTH
15 YEARS = 10,955.50 PER MONTH
20 YEARS = 9,784.33 PER MONTH
25 YEARS = 9,160.37 PER MONTH
30 YEARS = 8,797.23 PER MONTH

PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICED .


PAYMENTS UPON MOVING - IN :
1 Year MRI = 4,920.00
1 Year FI = 2,977.20
Documentary Stamp = 2,500.00
HDMF PF = 2,000.00
Membership Fee = 1,000.00
Monthly Dues = 3,000.00 ( 500/mo. * 6 months advance )
Total = 16,397.20

Jessica B Forest View - 83sq.m Computation

Pueblo de Oro Devt. Corp. Client Name U.S. DOLLAR
Product Offer: FOREST VIEW HOMES 2 Phase JESSICA B 60
JESSICA Basic Block # Location inner CONVERSION
Broker: Lot # Lot Area (sqm) 83 47.00

Total Selling Price 1,430,600 30,438
Plus: 2.52% Misc Fees 36,051 767
Total Contract Price 1,466,651 31,205

SPOT CASH ( With Misc. Fees)
DUE DATE AMOUNT DUE
1 Reservation Fee Day 1 P 10,000 213
2 5 % Spotcash within 30 days Day 30 P 1,383,319 29,432



FOR BANK FINANCING AND PAG-IBIG FINANCING Total Selling Price 1,430,600 30,438
Plus: 5.09% Misc Fees 72,818 1,549
Total Contract Price 1,503,418 31,988

BANK FINANCING

1 Reservation Fee Day 1 P 10,000 213
2.A 30% DP with 5% Discount on DP (incl of Misc Fees) Day 30 P 469,446 9,988
2.B 30% in 6 mos @ zero interest Day 30 P 82,000 1,745
3 70% Balance Due:
Bank finance 5 yrs @ 15%pa 0.023789900 P 23,824 507
PAG-IBIG

1 Reservation Fee Day 1 P 10,000 213
2.A 10% DP within 30 days Day 30 P 205,878 4,380
2.B 10% DP over 36 mos @ ZEROinterest Day 30 P 5,719 122
3 90% Balance Due:
a) PAG-IBIG 10 yrs @9.5%pa 0.01293976 P 16,660 354
b) PAG-IBIG 15 yrs @9.5%pa 0.01044225 P 13,445 286
c) PAG-IBIG 20 yrs @9.5%pa 0.00932131 P 12,002 255
d)PAG-IBIG 25 yrs @9.5% pa 0.00873697 P 11,249 239
e) PAG-IBIG 30 yrs @9.5%pa 0.00840854 P 10,826 230
Note:
1. Reservation is non-refundable and non-transferable.
2. Prices shall be in effect on the date of this proposal and subject to change without prior notice.
3. Estimated loan is subject for approval by financing institution.
4. Pueblo de Oro Devt. Corp. (PODC) reserves the rights to correct figures appearing in this proposal
in the event of typographical error.
5. Miscellaneous Fee includes processing of Bank/Pag-ibig Loan and registration/transfer charges,
subject to change without prior notice.


Disclaimer :
Prices are subject to change without prior noticed .

Maps of Forest View Homes

Jessica B Forest View

Belle vue Corner Lot 166sq.m

TOTAL CONTRACT PRICE = 1,426,000.00
PROMO / DISCOUNT ' ADD RESERVATION FEE = 15,000.00
ADD : PROCESSING FEE = 50,000.00
ADD : CORNER LOT FEE = 20,000.00
DISCOUNT =
TOTAL CONTRACT PRICE = 1,511,000.00

FINANCING OPTIONS

TOTAL CONTRACT PRICE = 1,511,000.00
LOANABLE AMOUNT = 1,000,000.00
EQUITY = 511,000.00
LESS : RESERVATION FEE = 15,000.00
LESS : DISCOUNT
BALANCE EQUITY = 496,000.00

PAYMENT TO JVC

TERM = 18 MONTHS
INTEREST = 0%
MONTHLY INSTALLMENT = 27,555.56
PDC = 18 PCS.

PAYMENT TO HDMF

TERM = 5 YEARS = 8.5% = 20,516.53
10 YEARS = 8.5% = 12,398.57
15 YEARS = 8.5% = 9,847.40
20 YEARS = 8.5% = 8,676.23
25 YEARS = 8.5% = 8,052.27
30 YEARS = 8.5% = 7,689.13

ADD MRI = 410.00
ADD FI = 248.10
HDMF CONTRIBUTION = 450.00
TOTAL MONTHLY AMORTIZATION =
5 YEARS = 21,624.63
10 YEARS = 13,506.67
15 YEARS = 10,955.50
20 YEARS = 9,784.33
25 YEARS = 9,160.37
30 YEARS = 8,797.23
PDC = 24 PCS.

PAYMENTS UPON MOVING - IN :

1 YEAR MRI = 4,920.00
1 YEAR FI = 2,977.20
DOC. STAMP = 2,500.00
HDMF PF = 2,000.00
MEMBERSHIP FEE = 1,000.00
MONTHLY DUES = 3,000.00 (500/MONTH 6 MONTHS ADVANCE)
TOTAL = 16,397.20

DISCLAIMER :
PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICED .

Pag-ibig Citihomes A home for every Filipino-Model House

Reservation = 5,000.00
Processing Fee = 50,000.00

Pag-ibig Citihomes-Computation for OFW

Monthly Amortization OFW Computation
P 400,000.00

Processing Fee = 50,000.00
7 days from the reservation = 20% discount
40,000.00

Reservation Fee = 5,000.00

30 years = 2,743.10
29 years = 2,772.92
28 years = 2,805.40
27 years = 2,840.84
26 years = 2,879.61
25 years = 2,922.10
24 years = 2,968.81
23 years = 3,020.29
22 years = 3,077.20
21 years = 3,140.33
20 years = 3,210.62
19 years = 3,289.23
18 years = 3,377.55
17 years = 3,477.30
16 years = 3,590.65
15 years = 3,720.33
14 years = 3,869.85
13 years = 4,043.79
12 years = 4,248.30
11 years = 4,491.71
10 years = 4,785.72
9 years = 5,147.20
8 years = 5,601.47
7 years = 6,188.32
6 years = 6,974.06
5 years = 8,078.02
4 years = 9,738.91
3 years = 12,513.68
2 years = 18,073.14
1 year = 34,771.47

Pag-ibig Citihomes-Computation for Local

Monthly Amortization Local Computation
400,000.00

Processing Fee = 50,000.00
7 days from the reservation = 20% discount
40,000.00

Reservation Fee = 5,000.00

30 years = 2,676.40
29 years = 2,706.22
28 years = 2,738.70
27 years = 2,774.14
26 years = 2,812.91
25 years = 2,855.40
24 years = 2,902.11
23 years = 2,953.59
22 years = 3,010.50
21 years = 3,073.63
20 years = 3,143.92
19 years = 3,222.53
18 years = 3,310.85
17 years = 3,410.60
16 years = 3,523.95
15 years = 3,653.63
14 years = 3,803.15
13 years = 3,977.09
12 years = 4,181.60
11 years = 4,425.01
10 years = 4,719.02
9 years = 5,080.50
8 years = 5,534.77
7 years = 6,121.62
6 years = 6,907.36
5 years = 8,011.32
4 years = 9,672.21
3 years = 12,446.98
2 years = 18,006.44
1 year = 34,704.77

Bellevue Aspects

Bellevue Computation 190 sq.m

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	95				BRENT	230,000.00	30,000.00
BLK		LOT			95				LOT
BLK		LOT
					190		-	-	1,250,000.00	230,000.00	30,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,250,000.00
Promo / Discount/Add RF						30,000.00
add: Processing Fee						230,000.00
add: Recoupment Fee
TCP or TOTAL CONTRACT PRICE						1,510,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00
		LOANABLE ______%				1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00
		EQUITY ________%				260,000.00	260,000.00	260,000.00	260,000.00	260,000.00	260,000.00
		less: Reservation Fee				30,000.00	30,000.00	30,000.00	30,000.00	30,000.00	30,000.00
		less: discount
		BAL EQUITY				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		TOTAL				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				12,777.78	12,777.78	12,777.78	12,777.78	12,777.78	12,777.78
		PDC				12 pcs	12 pcs	12 pcs	12 pcs	12 pcs	12 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				9.5%	9.5%	9.5%	9.5%	9.5%	9.5%
		Monthly Amortization				26,259.83	16,174.25	13,052.81	11,651.64	10,921.21	10,510.68
		Add MRI				512.50	512.50	512.50	512.50	512.50	512.50
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				600.00	600.00	600.00	600.00	600.00	600.00
		TOTAL M.A				27,620.43	17,534.85	14,413.41	13,012.24	12,281.81	11,871.28
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				6,150.00
		1 yr. FI				2,977.20
		Doc Stamp				3,125.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500 * 6 mos.)
						18,252.20

Bellevue Computation 105 sq.m

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	105				BRENT	50,000.00	15,000.00
BLK		LOT
BLK		LOT
					105		-	-	1,060,000.00	50,000.00	15,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,060,000.00
Promo / Discount/Add RF						15,000.00
add: Processing Fee						50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE						1,125,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00
		LOANABLE ______%				1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00
		EQUITY ________%				125,000.00	125,000.00	125,000.00	125,000.00	125,000.00	125,000.00
		less: Reservation Fee				15,000.00	15,000.00	15,000.00	15,000.00	15,000.00	15,000.00
		add: Corner Lot Fee				20,000.00	20,000.00	20,000.00	20,000.00	20,000.00	20,000.00
		BAL EQUITY				130,000.00	130,000.00	130,000.00	130,000.00	130,000.00	130,000.00
		TOTAL				130,000.00	130,000.00	130,000.00	130,000.00	130,000.00	130,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				10,833.33	10,833.33	10,833.33	10,833.33	10,833.33	10,833.33
		PDC				12 pcs	12 pcs	12 pcs	12 pcs	12 pcs	12 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				8.5%	8.5%	8.5%	8.5%	8.5%	8.5%
		Monthly Amortization				20,516.53	12,398.57	9,847.40	8,676.23	8,052.27	7,689.13
		Add MRI				410.00	410.00	410.00	410.00	410.00	410.00
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				450.00	450.00	450.00	450.00	450.00	450.00
		TOTAL M.A				21,624.63	13,506.67	10,955.50	9,784.33	9,160.37	8,797.23
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				4,920.00
		1 yr. FI				2,977.20
		Doc Stamp				2,500.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500 * 6 mos.)
						16,397.20