| |
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASPIAN DELUXE HOMES |
Built-up: + 2500
sft., Land: +
2880 sft. |
|
|
|
Category: Duplex Twin, Type: TN-4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
18-Month Pay Scheme (Early Bird's Rate) |
|
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
16th Instt |
17th Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
a |
13,466,998 |
1,496,333 |
44,397 |
44,397 |
- - - |
44,397 |
44,397 |
14,221,749 |
(741,583) |
|
80% |
a |
11,970,665 |
2,992,666 |
138,648 |
138,648 |
- - - |
138,648 |
138,648 |
14,327,689 |
(635,642) |
|
75% |
a |
11,222,499 |
3,740,833 |
185,774 |
185,774 |
- - - |
185,774 |
185,774 |
14,380,659 |
(582,672) |
|
70% |
a |
10,474,332 |
4,488,999 |
232,900 |
232,900 |
- - - |
232,900 |
232,900 |
14,433,629 |
(529,702) |
|
60% |
a |
8,977,999 |
5,985,333 |
327,151 |
327,151 |
- - - |
327,151 |
327,151 |
14,539,570 |
(423,762) |
|
50% |
a |
7,481,666 |
7,481,666 |
421,403 |
421,403 |
- - - |
421,403 |
421,403 |
14,645,510 |
(317,821) |
|
40% |
a |
5,985,333 |
8,977,999 |
515,654 |
515,654 |
- - - |
515,654 |
515,654 |
14,751,451 |
(211,881) |
|
30% |
a |
4,488,999 |
10,474,332 |
609,905 |
609,905 |
- - - |
609,905 |
609,905 |
14,857,391 |
(105,940) |
|
25% |
a |
3,740,833 |
11,222,499 |
657,031 |
657,031 |
- - - |
657,031 |
657,031 |
14,910,361 |
(52,970) |
|
20% |
14,963,331 |
2,992,666 |
11,970,665 |
704,157 |
704,157 |
- - - |
704,157 |
704,157 |
14,963,331 |
0 |
|
15% |
a |
2,244,500 |
12,718,832 |
751,282 |
751,282 |
- - - |
751,282 |
751,282 |
15,016,302 |
52,970 |
|
10% |
a |
1,496,333 |
13,466,998 |
798,408 |
798,408 |
- - - |
798,408 |
798,408 |
15,069,272 |
105,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ii) |
20-Month Pay Scheme (Standard) |
|
|
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
18th Instt |
19th Instt |
Payable Tk. |
add/ded |
|
100% |
a |
15,140,000 |
0 |
(50,360) |
(50,360) |
- - - |
(50,360) |
(50,360) |
14,183,152 |
(956,848) |
|
90% |
a |
13,626,000 |
1,514,000 |
35,619 |
35,619 |
- - - |
35,619 |
35,619 |
14,302,758 |
(837,242) |
|
80% |
a |
12,112,000 |
3,028,000 |
121,598 |
121,598 |
- - - |
121,598 |
121,598 |
14,422,364 |
(717,636) |
|
75% |
a |
11,355,000 |
3,785,000 |
164,588 |
164,588 |
- - - |
164,588 |
164,588 |
14,482,167 |
(657,833) |
|
70% |
a |
10,598,000 |
4,542,000 |
207,577 |
207,577 |
- - - |
207,577 |
207,577 |
14,541,970 |
(598,030) |
|
60% |
a |
9,084,000 |
6,056,000 |
293,557 |
293,557 |
- - - |
293,557 |
293,557 |
14,661,576 |
(478,424) |
|
50% |
a |
7,570,000 |
7,570,000 |
379,536 |
379,536 |
- - - |
379,536 |
379,536 |
14,781,182 |
(358,818) |
|
40% |
a |
6,056,000 |
9,084,000 |
465,515 |
465,515 |
- - - |
465,515 |
465,515 |
14,900,788 |
(239,212) |
|
30% |
a |
4,542,000 |
10,598,000 |
551,494 |
551,494 |
- - - |
551,494 |
551,494 |
15,020,394 |
(119,606) |
|
25% |
a |
3,785,000 |
11,355,000 |
594,484 |
594,484 |
- - - |
594,484 |
594,484 |
15,080,197 |
(59,803) |
|
20% |
15,140,000 |
3,028,000 |
12,112,000 |
637,474 |
637,474 |
- - - |
637,474 |
637,474 |
15,140,000 |
0 |
|
15% |
a |
2,271,000 |
12,869,000 |
680,463 |
680,463 |
- - - |
680,463 |
680,463 |
15,199,803 |
59,803 |
|
10% |
a |
1,514,000 |
13,626,000 |
723,453 |
723,453 |
- - - |
723,453 |
723,453 |
15,259,606 |
119,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
iii) |
24-Month Pay Scheme (Extended) |
|
|
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
22nd Instt |
23rd Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
a |
13,943,622 |
1,549,291 |
22,189 |
22,189 |
- - - |
22,189 |
22,189 |
14,453,959 |
(1,038,955) |
|
80% |
a |
12,394,331 |
3,098,583 |
96,002 |
96,002 |
- - - |
96,002 |
96,002 |
14,602,381 |
(890,533) |
|
75% |
a |
11,619,685 |
3,873,228 |
132,909 |
132,909 |
- - - |
132,909 |
132,909 |
14,676,592 |
(816,322) |
|
70% |
a |
10,845,039 |
4,647,874 |
169,816 |
169,816 |
- - - |
169,816 |
169,816 |
14,750,803 |
(742,111) |
|
60% |
a |
9,295,748 |
6,197,165 |
243,629 |
243,629 |
- - - |
243,629 |
243,629 |
14,899,225 |
(593,688) |
|
50% |
a |
7,746,457 |
7,746,457 |
317,443 |
317,443 |
- - - |
317,443 |
317,443 |
15,047,647 |
(445,266) |
|
40% |
a |
6,197,165 |
9,295,748 |
391,257 |
391,257 |
- - - |
391,257 |
391,257 |
15,196,069 |
(296,844) |
|
30% |
a |
4,647,874 |
10,845,039 |
465,070 |
465,070 |
- - - |
465,070 |
465,070 |
15,344,491 |
(148,422) |
|
25% |
a |
3,873,228 |
11,619,685 |
501,977 |
501,977 |
- - - |
501,977 |
501,977 |
15,418,702 |
(74,211) |
|
20% |
15,492,913 |
3,098,583 |
12,394,331 |
538,884 |
538,884 |
- - - |
538,884 |
538,884 |
15,492,913 |
0 |
|
15% |
a |
2,323,937 |
13,168,976 |
575,791 |
575,791 |
- - - |
575,791 |
575,791 |
15,567,124 |
74,211 |
|
10% |
a |
1,549,291 |
13,943,622 |
612,698 |
612,698 |
- - - |
612,698 |
612,698 |
15,641,336 |
148,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
iv) |
30-Month Pay Scheme (Extended) |
|
|
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
28th Instt |
29th Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
80% |
a |
12,818,533 |
3,204,633 |
70,458 |
70,458 |
- - - |
70,458 |
70,458 |
14,861,808 |
(1,161,359) |
|
75% |
a |
12,017,375 |
4,005,792 |
101,421 |
101,421 |
- - - |
101,421 |
101,421 |
14,958,587 |
(1,064,579) |
|
70% |
a |
11,216,217 |
4,806,950 |
132,385 |
132,385 |
- - - |
132,385 |
132,385 |
15,055,367 |
(967,799) |
|
60% |
a |
9,613,900 |
6,409,267 |
194,311 |
194,311 |
- - - |
194,311 |
194,311 |
15,248,927 |
(774,239) |
|
50% |
a |
8,011,583 |
8,011,583 |
256,238 |
256,238 |
- - - |
256,238 |
256,238 |
15,442,487 |
(580,680) |
|
40% |
a |
6,409,267 |
9,613,900 |
318,165 |
318,165 |
- - - |
318,165 |
318,165 |
15,636,047 |
(387,120) |
|
30% |
a |
4,806,950 |
11,216,217 |
380,092 |
380,092 |
- - - |
380,092 |
380,092 |
15,829,607 |
(193,560) |
|
25% |
a |
4,005,792 |
12,017,375 |
411,055 |
411,055 |
- - - |
411,055 |
411,055 |
15,926,387 |
(96,780) |
|
20% |
16,023,167 |
3,204,633 |
12,818,533 |
442,018 |
442,018 |
- - - |
442,018 |
442,018 |
16,023,167 |
0 |
|
15% |
a |
2,403,475 |
13,619,692 |
472,982 |
472,982 |
- - - |
472,982 |
472,982 |
16,119,947 |
96,780 |
|
10% |
a |
1,602,317 |
14,420,850 |
503,945 |
503,945 |
- - - |
503,945 |
503,945 |
16,216,727 |
193,560 |
|