|
|
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 |
19,310,999 |
2,145,667 |
63,663 |
63,663 |
- - - |
63,663 |
63,663 |
20,393,274 |
(1,063,392) |
|
80% |
a |
17,165,333 |
4,291,333 |
198,815 |
198,815 |
- - - |
198,815 |
198,815 |
20,545,187 |
(911,479) |
|
75% |
a |
16,092,500 |
5,364,167 |
266,391 |
266,391 |
- - - |
266,391 |
266,391 |
20,621,143 |
(835,523) |
|
70% |
a |
15,019,666 |
6,437,000 |
333,967 |
333,967 |
- - - |
333,967 |
333,967 |
20,697,100 |
(759,566) |
|
60% |
a |
12,874,000 |
8,582,666 |
469,118 |
469,118 |
- - - |
469,118 |
469,118 |
20,849,013 |
(607,653) |
|
50% |
a |
10,728,333 |
10,728,333 |
604,270 |
604,270 |
- - - |
604,270 |
604,270 |
21,000,926 |
(455,740) |
|
40% |
a |
8,582,666 |
12,874,000 |
739,422 |
739,422 |
- - - |
739,422 |
739,422 |
21,152,840 |
(303,826) |
|
30% |
a |
6,437,000 |
15,019,666 |
874,574 |
874,574 |
- - - |
874,574 |
874,574 |
21,304,753 |
(151,913) |
|
25% |
a |
5,364,167 |
16,092,500 |
942,150 |
942,150 |
- - - |
942,150 |
942,150 |
21,380,709 |
(75,957) |
|
20% |
21,456,666 |
4,291,333 |
17,165,333 |
1,009,725 |
1,009,725 |
- - - |
1,009,725 |
1,009,725 |
21,456,666 |
0 |
|
15% |
a |
3,218,500 |
18,238,166 |
1,077,301 |
1,077,301 |
- - - |
1,077,301 |
1,077,301 |
21,532,623 |
75,957 |
|
10% |
a |
2,145,667 |
19,310,999 |
1,144,877 |
1,144,877 |
- - - |
1,144,877 |
1,144,877 |
21,608,579 |
151,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
21,710,000 |
0 |
(72,214) |
(72,214) |
- - - |
(72,214) |
(72,214) |
20,337,928 |
(1,372,072) |
|
90% |
a |
19,539,000 |
2,171,000 |
51,076 |
51,076 |
- - - |
51,076 |
51,076 |
20,509,437 |
(1,200,563) |
|
80% |
a |
17,368,000 |
4,342,000 |
174,366 |
174,366 |
- - - |
174,366 |
174,366 |
20,680,946 |
(1,029,054) |
|
75% |
a |
16,282,500 |
5,427,500 |
236,011 |
236,011 |
- - - |
236,011 |
236,011 |
20,766,701 |
(943,300) |
|
70% |
a |
15,197,000 |
6,513,000 |
297,656 |
297,656 |
- - - |
297,656 |
297,656 |
20,852,455 |
(857,545) |
|
60% |
a |
13,026,000 |
8,684,000 |
420,945 |
420,945 |
- - - |
420,945 |
420,945 |
21,023,964 |
(686,036) |
|
50% |
a |
10,855,000 |
10,855,000 |
544,235 |
544,235 |
- - - |
544,235 |
544,235 |
21,195,473 |
(514,527) |
|
40% |
a |
8,684,000 |
13,026,000 |
667,525 |
667,525 |
- - - |
667,525 |
667,525 |
21,366,982 |
(343,018) |
|
30% |
a |
6,513,000 |
15,197,000 |
790,815 |
790,815 |
- - - |
790,815 |
790,815 |
21,538,491 |
(171,509) |
|
25% |
a |
5,427,500 |
16,282,500 |
852,460 |
852,460 |
- - - |
852,460 |
852,460 |
21,624,246 |
(85,754) |
|
20% |
21,710,000 |
4,342,000 |
17,368,000 |
914,105 |
914,105 |
- - - |
914,105 |
914,105 |
21,710,000 |
0 |
|
15% |
a |
3,256,500 |
18,453,500 |
975,750 |
975,750 |
- - - |
975,750 |
975,750 |
21,795,755 |
85,755 |
|
10% |
a |
2,171,000 |
19,539,000 |
1,037,395 |
1,037,395 |
- - - |
1,037,395 |
1,037,395 |
21,881,509 |
171,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
19,994,454 |
2,221,606 |
31,817 |
31,817 |
- - - |
31,817 |
31,817 |
20,726,251 |
(1,489,809) |
|
80% |
a |
17,772,848 |
4,443,212 |
137,662 |
137,662 |
- - - |
137,662 |
137,662 |
20,939,081 |
(1,276,979) |
|
75% |
a |
16,662,045 |
5,554,015 |
190,585 |
190,585 |
- - - |
190,585 |
190,585 |
21,045,496 |
(1,170,564) |
|
70% |
a |
15,551,242 |
6,664,818 |
243,507 |
243,507 |
- - - |
243,507 |
243,507 |
21,151,911 |
(1,064,149) |
|
60% |
a |
13,329,636 |
8,886,424 |
349,352 |
349,352 |
- - - |
349,352 |
349,352 |
21,364,741 |
(851,319) |
|
50% |
a |
11,108,030 |
11,108,030 |
455,197 |
455,197 |
- - - |
455,197 |
455,197 |
21,577,571 |
(638,490) |
|
40% |
a |
8,886,424 |
13,329,636 |
561,042 |
561,042 |
- - - |
561,042 |
561,042 |
21,790,400 |
(425,660) |
|
30% |
a |
6,664,818 |
15,551,242 |
666,887 |
666,887 |
- - - |
666,887 |
666,887 |
22,003,230 |
(212,830) |
|
25% |
a |
5,554,015 |
16,662,045 |
719,810 |
719,810 |
- - - |
719,810 |
719,810 |
22,109,645 |
(106,415) |
|
20% |
22,216,060 |
4,443,212 |
17,772,848 |
772,733 |
772,733 |
- - - |
772,733 |
772,733 |
22,216,060 |
0 |
|
15% |
a |
3,332,409 |
18,883,651 |
825,655 |
825,655 |
- - - |
825,655 |
825,655 |
22,322,475 |
106,415 |
|
10% |
a |
2,221,606 |
19,994,454 |
878,578 |
878,578 |
- - - |
878,578 |
878,578 |
22,428,890 |
212,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
18,381,133 |
4,595,283 |
101,033 |
101,033 |
- - - |
101,033 |
101,033 |
21,311,086 |
(1,665,331) |
|
75% |
a |
17,232,313 |
5,744,104 |
145,433 |
145,433 |
- - - |
145,433 |
145,433 |
21,449,864 |
(1,526,553) |
|
70% |
a |
16,083,492 |
6,892,925 |
189,833 |
189,833 |
- - - |
189,833 |
189,833 |
21,588,641 |
(1,387,776) |
|
60% |
a |
13,785,850 |
9,190,567 |
278,633 |
278,633 |
- - - |
278,633 |
278,633 |
21,866,196 |
(1,110,220) |
|
50% |
a |
11,488,208 |
11,488,208 |
367,433 |
367,433 |
- - - |
367,433 |
367,433 |
22,143,751 |
(832,665) |
|
40% |
a |
9,190,567 |
13,785,850 |
456,232 |
456,232 |
- - - |
456,232 |
456,232 |
22,421,306 |
(555,110) |
|
30% |
a |
6,892,925 |
16,083,492 |
545,032 |
545,032 |
- - - |
545,032 |
545,032 |
22,698,862 |
(277,555) |
|
25% |
a |
5,744,104 |
17,232,313 |
589,432 |
589,432 |
- - - |
589,432 |
589,432 |
22,837,639 |
(138,778) |
|
20% |
22,976,417 |
4,595,283 |
18,381,133 |
633,832 |
633,832 |
- - - |
633,832 |
633,832 |
22,976,417 |
0 |
|
15% |
a |
3,446,463 |
19,529,954 |
678,232 |
678,232 |
- - - |
678,232 |
678,232 |
23,115,194 |
138,778 |
|
10% |
a |
2,297,642 |
20,678,775 |
722,632 |
722,632 |
- - - |
722,632 |
722,632 |
23,253,972 |
277,555 |
|
|
