|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE DOVE |
|
Built-up: +
1775 sft., Land: +
2160 sft. |
|
|
Category: Duplex Single, Type: BX-3 (I) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,378,575 |
1,153,175 |
34,215 |
34,215 |
- - - |
34,215 |
34,215 |
10,960,236 |
(571,514) |
|
80% |
a |
9,225,400 |
2,306,350 |
106,852 |
106,852 |
- - - |
106,852 |
106,852 |
11,041,881 |
(489,869) |
|
75% |
a |
8,648,813 |
2,882,938 |
143,170 |
143,170 |
- - - |
143,170 |
143,170 |
11,082,704 |
(449,046) |
|
70% |
a |
8,072,225 |
3,459,525 |
179,488 |
179,488 |
- - - |
179,488 |
179,488 |
11,123,526 |
(408,224) |
|
60% |
a |
6,919,050 |
4,612,700 |
252,125 |
252,125 |
- - - |
252,125 |
252,125 |
11,205,171 |
(326,579) |
|
50% |
a |
5,765,875 |
5,765,875 |
324,761 |
324,761 |
- - - |
324,761 |
324,761 |
11,286,816 |
(244,934) |
|
40% |
a |
4,612,700 |
6,919,050 |
397,398 |
397,398 |
- - - |
397,398 |
397,398 |
11,368,460 |
(163,290) |
|
30% |
a |
3,459,525 |
8,072,225 |
470,034 |
470,034 |
- - - |
470,034 |
470,034 |
11,450,105 |
(81,645) |
|
25% |
a |
2,882,938 |
8,648,813 |
506,352 |
506,352 |
- - - |
506,352 |
506,352 |
11,490,928 |
(40,822) |
|
20% |
11,531,750 |
2,306,350 |
9,225,400 |
542,671 |
542,671 |
- - - |
542,671 |
542,671 |
11,531,750 |
0 |
|
15% |
a |
1,729,763 |
9,801,988 |
578,989 |
578,989 |
- - - |
578,989 |
578,989 |
11,572,572 |
40,822 |
|
10% |
a |
1,153,175 |
10,378,575 |
615,307 |
615,307 |
- - - |
615,307 |
615,307 |
11,613,395 |
81,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ii) |
20-Month Pay Scheme (Early Breeze Rate) |
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
18th Instt |
19th 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 |
10,504,301 |
1,167,145 |
27,459 |
27,459 |
- - - |
27,459 |
27,459 |
11,026,015 |
(645,431) |
|
80% |
a |
9,337,156 |
2,334,289 |
93,740 |
93,740 |
- - - |
93,740 |
93,740 |
11,118,219 |
(553,227) |
|
75% |
a |
8,753,584 |
2,917,861 |
126,881 |
126,881 |
- - - |
126,881 |
126,881 |
11,164,321 |
(507,124) |
|
70% |
a |
8,170,012 |
3,501,434 |
160,022 |
160,022 |
- - - |
160,022 |
160,022 |
11,210,423 |
(461,022) |
|
60% |
a |
7,002,867 |
4,668,578 |
226,303 |
226,303 |
- - - |
226,303 |
226,303 |
11,302,628 |
(368,818) |
|
50% |
a |
5,835,723 |
5,835,723 |
292,585 |
292,585 |
- - - |
292,585 |
292,585 |
11,394,832 |
(276,613) |
|
40% |
a |
4,668,578 |
7,002,867 |
358,866 |
358,866 |
- - - |
358,866 |
358,866 |
11,487,037 |
(184,409) |
|
30% |
a |
3,501,434 |
8,170,012 |
425,148 |
425,148 |
- - - |
425,148 |
425,148 |
11,579,241 |
(92,204) |
|
25% |
a |
2,917,861 |
8,753,584 |
458,289 |
458,289 |
- - - |
458,289 |
458,289 |
11,625,343 |
(46,102) |
|
20% |
11,671,446 |
2,334,289 |
9,337,156 |
491,429 |
491,429 |
- - - |
491,429 |
491,429 |
11,671,446 |
0 |
|
15% |
a |
1,750,717 |
9,920,729 |
524,570 |
524,570 |
- - - |
524,570 |
524,570 |
11,717,548 |
46,102 |
|
10% |
a |
1,167,145 |
10,504,301 |
557,711 |
557,711 |
- - - |
557,711 |
557,711 |
11,763,650 |
92,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
iii) |
24-Month Pay Scheme (Standard) |
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
22nd Instt |
23rd Instt |
Payable Tk. |
add/ded |
|
100% |
a |
11,950,000 |
0 |
(39,819) |
(39,819) |
- - - |
(39,819) |
(39,819) |
11,034,152 |
(915,848) |
|
90% |
a |
10,755,000 |
1,195,000 |
17,114 |
17,114 |
- - - |
17,114 |
17,114 |
11,148,633 |
(801,367) |
|
80% |
a |
9,560,000 |
2,390,000 |
74,048 |
74,048 |
- - - |
74,048 |
74,048 |
11,263,114 |
(686,886) |
|
75% |
a |
8,962,500 |
2,987,500 |
102,515 |
102,515 |
- - - |
102,515 |
102,515 |
11,320,355 |
(629,646) |
|
70% |
a |
8,365,000 |
3,585,000 |
130,982 |
130,982 |
- - - |
130,982 |
130,982 |
11,377,595 |
(572,405) |
|
60% |
a |
7,170,000 |
4,780,000 |
187,916 |
187,916 |
- - - |
187,916 |
187,916 |
11,492,076 |
(457,924) |
|
50% |
a |
5,975,000 |
5,975,000 |
244,850 |
244,850 |
- - - |
244,850 |
244,850 |
11,606,557 |
(343,443) |
|
40% |
a |
4,780,000 |
7,170,000 |
301,784 |
301,784 |
- - - |
301,784 |
301,784 |
11,721,038 |
(228,962) |
|
30% |
a |
3,585,000 |
8,365,000 |
358,718 |
358,718 |
- - - |
358,718 |
358,718 |
11,835,519 |
(114,481) |
|
25% |
a |
2,987,500 |
8,962,500 |
387,185 |
387,185 |
- - - |
387,185 |
387,185 |
11,892,760 |
(57,241) |
|
20% |
11,950,000 |
2,390,000 |
9,560,000 |
415,652 |
415,652 |
- - - |
415,652 |
415,652 |
11,950,000 |
0 |
|
15% |
a |
1,792,500 |
10,157,500 |
444,119 |
444,119 |
- - - |
444,119 |
444,119 |
12,007,241 |
57,241 |
|
10% |
a |
1,195,000 |
10,755,000 |
472,586 |
472,586 |
- - - |
472,586 |
472,586 |
12,064,481 |
114,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,894,600 |
2,473,650 |
54,386 |
54,386 |
- - - |
54,386 |
54,386 |
11,471,799 |
(896,451) |
|
75% |
a |
9,276,188 |
3,092,063 |
78,287 |
78,287 |
- - - |
78,287 |
78,287 |
11,546,503 |
(821,747) |
|
70% |
a |
8,657,775 |
3,710,475 |
102,187 |
102,187 |
- - - |
102,187 |
102,187 |
11,621,208 |
(747,042) |
|
60% |
a |
7,420,950 |
4,947,300 |
149,988 |
149,988 |
- - - |
149,988 |
149,988 |
11,770,616 |
(597,634) |
|
50% |
a |
6,184,125 |
6,184,125 |
197,790 |
197,790 |
- - - |
197,790 |
197,790 |
11,920,025 |
(448,225) |
|
40% |
a |
4,947,300 |
7,420,950 |
245,591 |
245,591 |
- - - |
245,591 |
245,591 |
12,069,433 |
(298,817) |
|
30% |
a |
3,710,475 |
8,657,775 |
293,392 |
293,392 |
- - - |
293,392 |
293,392 |
12,218,842 |
(149,408) |
|
25% |
a |
3,092,063 |
9,276,188 |
317,293 |
317,293 |
- - - |
317,293 |
317,293 |
12,293,546 |
(74,704) |
|
20% |
12,368,250 |
2,473,650 |
9,894,600 |
341,193 |
341,193 |
- - - |
341,193 |
341,193 |
12,368,250 |
0 |
|
15% |
a |
1,855,238 |
10,513,013 |
365,094 |
365,094 |
- - - |
365,094 |
365,094 |
12,442,954 |
74,704 |
|
10% |
a |
1,236,825 |
11,131,425 |
388,994 |
388,994 |
- - - |
388,994 |
388,994 |
12,517,658 |
149,408 |
|