PAYMENT SCHEDULE
Buyer Name
: CLIENT NAME
Property
: LUSH RESIDENCES
Unit Code
: LUSHB010924
Deliverables
: Basic
Expiry Date
: 04/14/2022
Financing Scheme : Bank/Other Inst Financing
Payment Term :
10.00% in 30months / 90% in
1month with std disc 15.00%
with spc term
Discounts :
15% Standard Discount
LUSH-RES-2022-04-00005
04/07/2022
CONTRACT PRICE
List Price
Less Discount
₱6,558,000.00
- ₱983,700.00
Net List Price
ADD : 12 % Value Added Tax
₱5,574,300.00
₱668,916.00
Total Contract Price
ADD: Other Charges
₱6,243,216.00
₱362,329.50
Total Amount Payable
₱6,605,545.50
Due Date
Payment Descrip on
Total Payment
04/07/2022
Reserva on
₱ 15,000.00
05/07/2022
Downpayment 1 of 30
₱ 21,518.48
06/07/2022
Downpayment 2 of 30
₱ 21,518.48
07/07/2022
Downpayment 3 of 30
₱ 21,518.48
08/07/2022
Downpayment 4 of 30
₱ 21,518.48
09/07/2022
Downpayment 5 of 30
₱ 21,518.48
10/07/2022
Downpayment 6 of 30
₱ 21,518.48
11/07/2022
Downpayment 7 of 30
₱ 21,518.48
12/07/2022
Downpayment 8 of 30
₱ 21,518.48
01/07/2023
Downpayment 9 of 30
₱ 21,518.48
02/07/2023
Downpayment 10 of 30
₱ 21,518.48
03/07/2023
Downpayment 11 of 30
₱ 21,518.48
04/07/2023
Downpayment 12 of 30
₱ 21,518.48
05/07/2023
Downpayment 13 of 30
₱ 21,518.48
06/07/2023
Downpayment 14 of 30
₱ 21,518.48
Page 1 / 3
Due Date
Payment Descrip on
Total Payment
07/07/2023
Downpayment 15 of 30
₱ 21,518.48
08/07/2023
Downpayment 16 of 30
₱ 21,518.48
09/07/2023
Downpayment 17 of 30
₱ 21,518.48
10/07/2023
Downpayment 18 of 30
₱ 21,518.48
11/07/2023
Downpayment 19 of 30
₱ 21,518.48
12/07/2023
Downpayment 20 of 30
₱ 21,518.48
01/07/2024
Downpayment 21 of 30
₱ 21,518.48
02/07/2024
Downpayment 22 of 30
₱ 21,518.48
03/07/2024
Downpayment 23 of 30
₱ 21,518.48
04/07/2024
Downpayment 24 of 30
₱ 21,518.48
05/07/2024
Downpayment 25 of 30
₱ 21,518.48
06/07/2024
Downpayment 26 of 30
₱ 21,518.48
07/07/2024
Downpayment 27 of 30
₱ 21,518.48
08/07/2024
Downpayment 28 of 30
₱ 21,518.48
09/07/2024
Downpayment 29 of 30
₱ 21,518.48
10/07/2024
Downpayment 30 of 30
₱ 21,518.48
11/07/2024
Principal
₱ 5,944,990.95
Page 2 / 3
Disclaimer:
1. This sample computa on does not cons tute nor form part of any contract.
2. Late payments may subject the indicated terms to recomputa on for possible penal es, interest, or other
adjustments.
3. Should the buyer choose to pay via PDCs, the cheques should be made payable to SM Development Corpora on.
PDCs for other charges should be made payable to SM Development Corpora on.
4. Registra on expenses and taxes, included Value Added Tax (VAT), and Real Property Tax (RPT) are subject to change
based on the government's mandated rates or BIR ruling prevailing during the registra on of the documents covering
the transac on. Any increase in the amount payable due to an upward adjustment of the applicable rates as
mandated by the government shall be paid by the buyer.
Page 3 / 3