Computation Sheet
Computation Sheet
IMPORTANT
- Titling-related expenses are subject to change based on the government mandated rates & BIR rulings
prevailing at the time of registration of the Deed of Absolute Sale. The figures shown for taxes pertain
to BIR rulings effective as of date of reservation.
- These do not yet include expenses related to application for various utilities (e.g. meter deposits)
- Please issue separate check for Titling-related Expenses
- Please issue checks to CAZNEAU, INC.
- Turnover of units is subject to full payment and compliance with complete documentation
- This document does not constitute nor form part of any contract and is for information purposes only
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
- Finance charges from debit/credit card payments or wire remittances shall be for the account of the
buyer
CONFORME
NA NA N.A. N.A.
BUYER (Principal) BUYER (Spouse/Co-Owner) BUYER (Designated Assignee)
(Printed Name & Signature) (Printed Name & Signature) (Printed Name & Signature)
LEMUEL EGOT
(Printed Name & Signature)
Date
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
ANNEX A (PAYMENT SCHEDULE)
TOTAL
VAT/OTHER
PARTICULAR DUE DATE PRINCIPAL PHILIPPINE % PAID
CHARGES
PESO (PHP)
RF Mar 13, 2024 44,642.86 5,357.14 50,000.00 0.41 %
Payment-1 Apr 13, 2024 50,241.18 6,028.94 56,270.12 0.88 %
Payment-2 May 13, 2024 50,241.18 6,028.94 56,270.12 1.34 %
Payment-3 Jun 13, 2024 50,241.18 6,028.94 56,270.12 1.81 %
Payment-4 Jul 13, 2024 50,241.18 6,028.94 56,270.12 2.27 %
Payment-5 Aug 13, 2024 50,241.18 6,028.94 56,270.12 2.74 %
Payment-6 Sep 13, 2024 50,241.18 6,028.94 56,270.12 3.20 %
Payment-7 Oct 13, 2024 50,241.18 6,028.94 56,270.12 3.67 %
Payment-8 Nov 13, 2024 50,241.18 6,028.94 56,270.12 4.13 %
Payment-9 Dec 13, 2024 50,241.18 6,028.94 56,270.12 4.60 %
Payment-10 Jan 13, 2025 50,241.18 6,028.94 56,270.12 5.06 %
Payment-11 Feb 13, 2025 50,241.18 6,028.94 56,270.12 5.53 %
Payment-12 Mar 13, 2025 50,241.18 6,028.94 56,270.12 5.99 %
Payment-13 Apr 13, 2025 50,241.18 6,028.94 56,270.12 6.46 %
Payment-14 May 13, 2025 50,241.18 6,028.94 56,270.12 6.92 %
Payment-15 Jun 13, 2025 50,241.18 6,028.94 56,270.12 7.39 %
Payment-16 Jul 13, 2025 50,241.18 6,028.94 56,270.12 7.86 %
Payment-17 Aug 13, 2025 50,241.18 6,028.94 56,270.12 8.32 %
Payment-18 Sep 13, 2025 50,241.18 6,028.94 56,270.12 8.79 %
Payment-19 Oct 13, 2025 50,241.18 6,028.94 56,270.12 9.25 %
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
TOTAL
VAT/OTHER
PARTICULAR DUE DATE PRINCIPAL PHILIPPINE % PAID
CHARGES
PESO (PHP)
Payment-20 Nov 13, 2025 50,241.18 6,028.94 56,270.12 9.72 %
Payment-21 Dec 13, 2025 50,241.18 6,028.94 56,270.12 10.18 %
Payment-22 Jan 13, 2026 50,241.18 6,028.94 56,270.12 10.65 %
Payment-23 Feb 13, 2026 50,241.18 6,028.94 56,270.12 11.11 %
Payment-24 Mar 13, 2026 50,241.18 6,028.94 56,270.12 11.58 %
Payment-25 Apr 13, 2026 50,241.18 6,028.94 56,270.12 12.04 %
Payment-26 May 13, 2026 50,241.18 6,028.94 56,270.12 12.51 %
Payment-27 Jun 13, 2026 50,241.18 6,028.94 56,270.12 12.97 %
Payment-28 Jul 13, 2026 50,241.18 6,028.94 56,270.12 13.44 %
Payment-29 Aug 13, 2026 50,241.18 6,028.94 56,270.12 13.90 %
Payment-30 Sep 13, 2026 50,241.18 6,028.94 56,270.12 14.37 %
Payment-31 Oct 13, 2026 50,241.18 6,028.94 56,270.12 14.83 %
Payment-32 Nov 13, 2026 50,241.18 6,028.94 56,270.12 15.30 %
Payment-33 Dec 13, 2026 50,241.18 6,028.94 56,270.12 15.76 %
Payment-34 Jan 13, 2027 50,241.18 6,028.94 56,270.12 16.23 %
Payment-35 Feb 13, 2027 50,241.18 6,028.94 56,270.12 16.69 %
Payment-36 Mar 13, 2027 50,241.18 6,028.94 56,270.12 17.16 %
Payment-37 Apr 13, 2027 50,241.18 6,028.94 56,270.12 17.62 %
Payment-38 May 13, 2027 50,241.18 6,028.94 56,270.12 18.09 %
Payment-39 Jun 13, 2027 50,241.18 6,028.94 56,270.12 18.55 %
Payment-40 Jul 13, 2027 50,241.18 6,028.94 56,270.12 19.02 %
Payment-41 Aug 13, 2027 50,241.18 6,028.94 56,270.12 19.48 %
Payment-42 Sep 13, 2027 50,241.18 6,028.94 56,270.12 19.95 %
Payment-43 Oct 13, 2027 50,241.18 6,028.94 56,270.12 20.41 %
Payment-44 Nov 13, 2027 50,241.18 6,028.94 56,270.12 20.88 %
Final Payment Dec 13, 2027 8,546,597.29 1,025,591.67 9,572,188.96 100.00 %
Titling-related
Dec 13, 2027 - 356,111.85 356,111.85
Expenses
Grand Total 10,801,852.00 1,652,334.09 12,454,186.09
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
IMPORTANT:
CONFORME
NA NA N.A. N.A.
BUYER (Principal) BUYER (Spouse/Co-Owner) BUYER (Designated Assignee)
(Printed Name & Signature) (Printed Name & Signature) (Printed Name & Signature)
LEMUEL EGOT
(Printed Name & Signature)
Date
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472
https://ac.outsystemsenterprise.com/NFS_PaymentCalculator_UI/ComputationSheetSummary?CompSheetId=14472