|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE DOVE |
Built-up: + 1775
sft., Land: +
2160 sft. |
|
|
Category: Duplex Single, Type: BX-3 (III) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,003,383 |
1,111,487 |
32,978 |
32,978 |
- - - |
32,978 |
32,978 |
10,564,017 |
(550,853) |
|
80% |
a |
8,891,896 |
2,222,974 |
102,989 |
102,989 |
- - - |
102,989 |
102,989 |
10,642,710 |
(472,160) |
|
75% |
a |
8,336,153 |
2,778,718 |
137,994 |
137,994 |
- - - |
137,994 |
137,994 |
10,682,057 |
(432,813) |
|
70% |
a |
7,780,409 |
3,334,461 |
173,000 |
173,000 |
- - - |
173,000 |
173,000 |
10,721,404 |
(393,466) |
|
60% |
a |
6,668,922 |
4,445,948 |
243,010 |
243,010 |
- - - |
243,010 |
243,010 |
10,800,097 |
(314,773) |
|
50% |
a |
5,557,435 |
5,557,435 |
313,021 |
313,021 |
- - - |
313,021 |
313,021 |
10,878,790 |
(236,080) |
|
40% |
a |
4,445,948 |
6,668,922 |
383,031 |
383,031 |
- - - |
383,031 |
383,031 |
10,957,483 |
(157,387) |
|
30% |
a |
3,334,461 |
7,780,409 |
453,042 |
453,042 |
- - - |
453,042 |
453,042 |
11,036,177 |
(78,693) |
|
25% |
a |
2,778,718 |
8,336,153 |
488,047 |
488,047 |
- - - |
488,047 |
488,047 |
11,075,523 |
(39,347) |
|
20% |
11,114,870 |
2,222,974 |
8,891,896 |
523,053 |
523,053 |
- - - |
523,053 |
523,053 |
11,114,870 |
0 |
|
15% |
a |
1,667,231 |
9,447,640 |
558,058 |
558,058 |
- - - |
558,058 |
558,058 |
11,154,217 |
39,347 |
|
10% |
a |
1,111,487 |
10,003,383 |
593,063 |
593,063 |
- - - |
593,063 |
593,063 |
11,193,563 |
78,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,124,564 |
1,124,952 |
26,466 |
26,466 |
- - - |
26,466 |
26,466 |
10,627,417 |
(622,098) |
|
80% |
a |
8,999,612 |
2,249,903 |
90,351 |
90,351 |
- - - |
90,351 |
90,351 |
10,716,288 |
(533,227) |
|
75% |
a |
8,437,137 |
2,812,379 |
122,294 |
122,294 |
- - - |
122,294 |
122,294 |
10,760,724 |
(488,791) |
|
70% |
a |
7,874,661 |
3,374,855 |
154,237 |
154,237 |
- - - |
154,237 |
154,237 |
10,805,160 |
(444,356) |
|
60% |
a |
6,749,709 |
4,499,806 |
218,122 |
218,122 |
- - - |
218,122 |
218,122 |
10,894,031 |
(355,485) |
|
50% |
a |
5,624,758 |
5,624,758 |
282,008 |
282,008 |
- - - |
282,008 |
282,008 |
10,982,902 |
(266,614) |
|
40% |
a |
4,499,806 |
6,749,709 |
345,893 |
345,893 |
- - - |
345,893 |
345,893 |
11,071,773 |
(177,742) |
|
30% |
a |
3,374,855 |
7,874,661 |
409,778 |
409,778 |
- - - |
409,778 |
409,778 |
11,160,644 |
(88,871) |
|
25% |
a |
2,812,379 |
8,437,137 |
441,721 |
441,721 |
- - - |
441,721 |
441,721 |
11,205,080 |
(44,436) |
|
20% |
11,249,515 |
2,249,903 |
8,999,612 |
473,664 |
473,664 |
- - - |
473,664 |
473,664 |
11,249,515 |
0 |
|
15% |
a |
1,687,427 |
9,562,088 |
505,607 |
505,607 |
- - - |
505,607 |
505,607 |
11,293,951 |
44,436 |
|
10% |
a |
1,124,952 |
10,124,564 |
537,549 |
537,549 |
- - - |
537,549 |
537,549 |
11,338,387 |
88,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
11,518,000 |
0 |
(38,380) |
(38,380) |
- - - |
(38,380) |
(38,380) |
10,635,260 |
(882,740) |
|
90% |
a |
10,366,200 |
1,151,800 |
16,496 |
16,496 |
- - - |
16,496 |
16,496 |
10,745,603 |
(772,397) |
|
80% |
a |
9,214,400 |
2,303,600 |
71,372 |
71,372 |
- - - |
71,372 |
71,372 |
10,855,945 |
(662,055) |
|
75% |
a |
8,638,500 |
2,879,500 |
98,809 |
98,809 |
- - - |
98,809 |
98,809 |
10,911,117 |
(606,883) |
|
70% |
a |
8,062,600 |
3,455,400 |
126,247 |
126,247 |
- - - |
126,247 |
126,247 |
10,966,288 |
(551,712) |
|
60% |
a |
6,910,800 |
4,607,200 |
181,123 |
181,123 |
- - - |
181,123 |
181,123 |
11,076,630 |
(441,370) |
|
50% |
a |
5,759,000 |
5,759,000 |
235,999 |
235,999 |
- - - |
235,999 |
235,999 |
11,186,973 |
(331,027) |
|
40% |
a |
4,607,200 |
6,910,800 |
290,875 |
290,875 |
- - - |
290,875 |
290,875 |
11,297,315 |
(220,685) |
|
30% |
a |
3,455,400 |
8,062,600 |
345,750 |
345,750 |
- - - |
345,750 |
345,750 |
11,407,658 |
(110,342) |
|
25% |
a |
2,879,500 |
8,638,500 |
373,188 |
373,188 |
- - - |
373,188 |
373,188 |
11,462,829 |
(55,171) |
|
20% |
11,518,000 |
2,303,600 |
9,214,400 |
400,626 |
400,626 |
- - - |
400,626 |
400,626 |
11,518,000 |
0 |
|
15% |
a |
1,727,700 |
9,790,300 |
428,064 |
428,064 |
- - - |
428,064 |
428,064 |
11,573,171 |
55,171 |
|
10% |
a |
1,151,800 |
10,366,200 |
455,502 |
455,502 |
- - - |
455,502 |
455,502 |
11,628,342 |
110,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,536,904 |
2,384,226 |
52,420 |
52,420 |
- - - |
52,420 |
52,420 |
11,057,086 |
(864,044) |
|
75% |
a |
8,940,848 |
2,980,283 |
75,457 |
75,457 |
- - - |
75,457 |
75,457 |
11,129,090 |
(792,040) |
|
70% |
a |
8,344,791 |
3,576,339 |
98,493 |
98,493 |
- - - |
98,493 |
98,493 |
11,201,094 |
(720,036) |
|
60% |
a |
7,152,678 |
4,768,452 |
144,566 |
144,566 |
- - - |
144,566 |
144,566 |
11,345,101 |
(576,029) |
|
50% |
a |
5,960,565 |
5,960,565 |
190,639 |
190,639 |
- - - |
190,639 |
190,639 |
11,489,108 |
(432,022) |
|
40% |
a |
4,768,452 |
7,152,678 |
236,713 |
236,713 |
- - - |
236,713 |
236,713 |
11,633,115 |
(288,015) |
|
30% |
a |
3,576,339 |
8,344,791 |
282,786 |
282,786 |
- - - |
282,786 |
282,786 |
11,777,123 |
(144,007) |
|
25% |
a |
2,980,283 |
8,940,848 |
305,822 |
305,822 |
- - - |
305,822 |
305,822 |
11,849,126 |
(72,004) |
|
20% |
11,921,130 |
2,384,226 |
9,536,904 |
328,859 |
328,859 |
- - - |
328,859 |
328,859 |
11,921,130 |
0 |
|
15% |
a |
1,788,170 |
10,132,961 |
351,895 |
351,895 |
- - - |
351,895 |
351,895 |
11,993,134 |
72,004 |
|
10% |
a |
1,192,113 |
10,729,017 |
374,932 |
374,932 |
- - - |
374,932 |
374,932 |
12,065,137 |
144,007 |
|