|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE DOVE |
Built-up: +
1775 sft., Land: +
2160 sft. |
|
|
Category: Duplex Single, Type: BX-3 (II) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,190,979 |
1,132,331 |
33,597 |
33,597 |
- - - |
33,597 |
33,597 |
10,762,127 |
(561,183) |
|
80% |
a |
9,058,648 |
2,264,662 |
104,920 |
104,920 |
- - - |
104,920 |
104,920 |
10,842,296 |
(481,014) |
|
75% |
a |
8,492,483 |
2,830,828 |
140,582 |
140,582 |
- - - |
140,582 |
140,582 |
10,882,380 |
(440,930) |
|
70% |
a |
7,926,317 |
3,396,993 |
176,244 |
176,244 |
- - - |
176,244 |
176,244 |
10,922,465 |
(400,845) |
|
60% |
a |
6,793,986 |
4,529,324 |
247,568 |
247,568 |
- - - |
247,568 |
247,568 |
11,002,634 |
(320,676) |
|
50% |
a |
5,661,655 |
5,661,655 |
318,891 |
318,891 |
- - - |
318,891 |
318,891 |
11,082,803 |
(240,507) |
|
40% |
a |
4,529,324 |
6,793,986 |
390,215 |
390,215 |
- - - |
390,215 |
390,215 |
11,162,972 |
(160,338) |
|
30% |
a |
3,396,993 |
7,926,317 |
461,538 |
461,538 |
- - - |
461,538 |
461,538 |
11,243,141 |
(80,169) |
|
25% |
a |
2,830,828 |
8,492,483 |
497,200 |
497,200 |
- - - |
497,200 |
497,200 |
11,283,225 |
(40,085) |
|
20% |
11,323,310 |
2,264,662 |
9,058,648 |
532,862 |
532,862 |
- - - |
532,862 |
532,862 |
11,323,310 |
0 |
|
15% |
a |
1,698,497 |
9,624,814 |
568,523 |
568,523 |
- - - |
568,523 |
568,523 |
11,363,395 |
40,085 |
|
10% |
a |
1,132,331 |
10,190,979 |
604,185 |
604,185 |
- - - |
604,185 |
604,185 |
11,403,479 |
80,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,314,432 |
1,146,048 |
26,962 |
26,962 |
- - - |
26,962 |
26,962 |
10,826,716 |
(633,765) |
|
80% |
a |
9,168,384 |
2,292,096 |
92,046 |
92,046 |
- - - |
92,046 |
92,046 |
10,917,254 |
(543,227) |
|
75% |
a |
8,595,360 |
2,865,120 |
124,587 |
124,587 |
- - - |
124,587 |
124,587 |
10,962,523 |
(497,958) |
|
70% |
a |
8,022,336 |
3,438,144 |
157,129 |
157,129 |
- - - |
157,129 |
157,129 |
11,007,791 |
(452,689) |
|
60% |
a |
6,876,288 |
4,584,192 |
222,213 |
222,213 |
- - - |
222,213 |
222,213 |
11,098,329 |
(362,151) |
|
50% |
a |
5,730,240 |
5,730,240 |
287,296 |
287,296 |
- - - |
287,296 |
287,296 |
11,188,867 |
(271,613) |
|
40% |
a |
4,584,192 |
6,876,288 |
352,380 |
352,380 |
- - - |
352,380 |
352,380 |
11,279,405 |
(181,076) |
|
30% |
a |
3,438,144 |
8,022,336 |
417,463 |
417,463 |
- - - |
417,463 |
417,463 |
11,369,943 |
(90,538) |
|
25% |
a |
2,865,120 |
8,595,360 |
450,005 |
450,005 |
- - - |
450,005 |
450,005 |
11,415,212 |
(45,269) |
|
20% |
11,460,480 |
2,292,096 |
9,168,384 |
482,547 |
482,547 |
- - - |
482,547 |
482,547 |
11,460,480 |
0 |
|
15% |
a |
1,719,072 |
9,741,408 |
515,088 |
515,088 |
- - - |
515,088 |
515,088 |
11,505,749 |
45,269 |
|
10% |
a |
1,146,048 |
10,314,432 |
547,630 |
547,630 |
- - - |
547,630 |
547,630 |
11,551,018 |
90,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
11,734,000 |
0 |
(39,100) |
(39,100) |
- - - |
(39,100) |
(39,100) |
10,834,706 |
(899,294) |
|
90% |
a |
10,560,600 |
1,173,400 |
16,805 |
16,805 |
- - - |
16,805 |
16,805 |
10,947,118 |
(786,882) |
|
80% |
a |
9,387,200 |
2,346,800 |
72,710 |
72,710 |
- - - |
72,710 |
72,710 |
11,059,530 |
(674,470) |
|
75% |
a |
8,800,500 |
2,933,500 |
100,662 |
100,662 |
- - - |
100,662 |
100,662 |
11,115,736 |
(618,264) |
|
70% |
a |
8,213,800 |
3,520,200 |
128,615 |
128,615 |
- - - |
128,615 |
128,615 |
11,171,941 |
(562,059) |
|
60% |
a |
7,040,400 |
4,693,600 |
184,520 |
184,520 |
- - - |
184,520 |
184,520 |
11,284,353 |
(449,647) |
|
50% |
a |
5,867,000 |
5,867,000 |
240,425 |
240,425 |
- - - |
240,425 |
240,425 |
11,396,765 |
(337,235) |
|
40% |
a |
4,693,600 |
7,040,400 |
296,329 |
296,329 |
- - - |
296,329 |
296,329 |
11,509,177 |
(224,823) |
|
30% |
a |
3,520,200 |
8,213,800 |
352,234 |
352,234 |
- - - |
352,234 |
352,234 |
11,621,588 |
(112,412) |
|
25% |
a |
2,933,500 |
8,800,500 |
380,187 |
380,187 |
- - - |
380,187 |
380,187 |
11,677,794 |
(56,206) |
|
20% |
11,734,000 |
2,346,800 |
9,387,200 |
408,139 |
408,139 |
- - - |
408,139 |
408,139 |
11,734,000 |
0 |
|
15% |
a |
1,760,100 |
9,973,900 |
436,092 |
436,092 |
- - - |
436,092 |
436,092 |
11,790,206 |
56,206 |
|
10% |
a |
1,173,400 |
10,560,600 |
464,044 |
464,044 |
- - - |
464,044 |
464,044 |
11,846,412 |
112,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,715,752 |
2,428,938 |
53,403 |
53,403 |
- - - |
53,403 |
53,403 |
11,264,443 |
(880,247) |
|
75% |
a |
9,108,518 |
3,036,173 |
76,872 |
76,872 |
- - - |
76,872 |
76,872 |
11,337,797 |
(806,893) |
|
70% |
a |
8,501,283 |
3,643,407 |
100,340 |
100,340 |
- - - |
100,340 |
100,340 |
11,411,151 |
(733,539) |
|
60% |
a |
7,286,814 |
4,857,876 |
147,277 |
147,277 |
- - - |
147,277 |
147,277 |
11,557,859 |
(586,831) |
|
50% |
a |
6,072,345 |
6,072,345 |
194,215 |
194,215 |
- - - |
194,215 |
194,215 |
11,704,566 |
(440,124) |
|
40% |
a |
4,857,876 |
7,286,814 |
241,152 |
241,152 |
- - - |
241,152 |
241,152 |
11,851,274 |
(293,416) |
|
30% |
a |
3,643,407 |
8,501,283 |
288,089 |
288,089 |
- - - |
288,089 |
288,089 |
11,997,982 |
(146,708) |
|
25% |
a |
3,036,173 |
9,108,518 |
311,557 |
311,557 |
- - - |
311,557 |
311,557 |
12,071,336 |
(73,354) |
|
20% |
12,144,690 |
2,428,938 |
9,715,752 |
335,026 |
335,026 |
- - - |
335,026 |
335,026 |
12,144,690 |
0 |
|
15% |
a |
1,821,704 |
10,322,987 |
358,494 |
358,494 |
- - - |
358,494 |
358,494 |
12,218,044 |
73,354 |
|
10% |
a |
1,214,469 |
10,930,221 |
381,963 |
381,963 |
- - - |
381,963 |
381,963 |
12,291,398 |
146,708 |
|