|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE HOMES |
|
|
|
|
|
Built-up: + 2500 sft., Land: + 3600 sft. |
|
|
Category: Duplex Single, Type: BX-5 (I) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
18-Month Pay Scheme (Standard) |
|
|
|
|
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
16th Instt |
17th Instt |
Payable Tk. |
add/ded |
|
100% |
a |
25,200,000 |
0 |
(83,960) |
(83,960) |
- - - |
(83,960) |
(83,960) |
23,772,672 |
(1,427,328) |
|
90% |
a |
22,680,000 |
2,520,000 |
74,770 |
74,770 |
- - - |
74,770 |
74,770 |
23,951,088 |
(1,248,912) |
|
80% |
a |
20,160,000 |
5,040,000 |
233,500 |
233,500 |
- - - |
233,500 |
233,500 |
24,129,504 |
(1,070,496) |
|
75% |
a |
18,900,000 |
6,300,000 |
312,865 |
312,865 |
- - - |
312,865 |
312,865 |
24,218,712 |
(981,288) |
|
70% |
a |
17,640,000 |
7,560,000 |
392,231 |
392,231 |
- - - |
392,231 |
392,231 |
24,307,920 |
(892,080) |
|
60% |
a |
15,120,000 |
10,080,000 |
550,961 |
550,961 |
- - - |
550,961 |
550,961 |
24,486,336 |
(713,664) |
|
50% |
a |
12,600,000 |
12,600,000 |
709,691 |
709,691 |
- - - |
709,691 |
709,691 |
24,664,752 |
(535,248) |
|
40% |
a |
10,080,000 |
15,120,000 |
868,422 |
868,422 |
- - - |
868,422 |
868,422 |
24,843,168 |
(356,832) |
|
30% |
a |
7,560,000 |
17,640,000 |
1,027,152 |
1,027,152 |
- - - |
1,027,152 |
1,027,152 |
25,021,584 |
(178,416) |
|
25% |
a |
6,300,000 |
18,900,000 |
1,106,517 |
1,106,517 |
- - - |
1,106,517 |
1,106,517 |
25,110,792 |
(89,208) |
|
20% |
25,200,000 |
5,040,000 |
20,160,000 |
1,185,882 |
1,185,882 |
- - - |
1,185,882 |
1,185,882 |
25,200,000 |
0 |
|
15% |
a |
3,780,000 |
21,420,000 |
1,265,248 |
1,265,248 |
- - - |
1,265,248 |
1,265,248 |
25,289,208 |
89,208 |
|
10% |
a |
2,520,000 |
22,680,000 |
1,344,613 |
1,344,613 |
- - - |
1,344,613 |
1,344,613 |
25,378,416 |
178,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ii) |
20-Month Pay Scheme (Extended) |
|
|
|
|
|
|
|
|
|
|
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 |
22,944,653 |
2,549,406 |
59,978 |
59,978 |
- - - |
59,978 |
59,978 |
24,084,237 |
(1,409,821) |
|
80% |
a |
20,395,247 |
5,098,812 |
204,758 |
204,758 |
- - - |
204,758 |
204,758 |
24,285,640 |
(1,208,418) |
|
75% |
a |
19,120,544 |
6,373,515 |
277,147 |
277,147 |
- - - |
277,147 |
277,147 |
24,386,342 |
(1,107,717) |
|
70% |
a |
17,845,841 |
7,648,218 |
349,537 |
349,537 |
- - - |
349,537 |
349,537 |
24,487,043 |
(1,007,015) |
|
60% |
a |
15,296,435 |
10,197,624 |
494,316 |
494,316 |
- - - |
494,316 |
494,316 |
24,688,447 |
(805,612) |
|
50% |
a |
12,747,029 |
12,747,029 |
639,096 |
639,096 |
- - - |
639,096 |
639,096 |
24,889,850 |
(604,209) |
|
40% |
a |
10,197,624 |
15,296,435 |
783,875 |
783,875 |
- - - |
783,875 |
783,875 |
25,091,253 |
(402,806) |
|
30% |
a |
7,648,218 |
17,845,841 |
928,655 |
928,655 |
- - - |
928,655 |
928,655 |
25,292,656 |
(201,403) |
|
25% |
a |
6,373,515 |
19,120,544 |
1,001,044 |
1,001,044 |
- - - |
1,001,044 |
1,001,044 |
25,393,357 |
(100,702) |
|
20% |
25,494,059 |
5,098,812 |
20,395,247 |
1,073,434 |
1,073,434 |
- - - |
1,073,434 |
1,073,434 |
25,494,059 |
0 |
|
15% |
a |
3,824,109 |
21,669,950 |
1,145,824 |
1,145,824 |
- - - |
1,145,824 |
1,145,824 |
25,594,760 |
100,702 |
|
10% |
a |
2,549,406 |
22,944,653 |
1,218,213 |
1,218,213 |
- - - |
1,218,213 |
1,218,213 |
25,695,462 |
201,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
23,473,800 |
2,608,200 |
37,354 |
37,354 |
- - - |
37,354 |
37,354 |
24,332,941 |
(1,749,059) |
|
80% |
a |
20,865,600 |
5,216,400 |
161,618 |
161,618 |
- - - |
161,618 |
161,618 |
24,582,807 |
(1,499,193) |
|
75% |
a |
19,561,500 |
6,520,500 |
223,750 |
223,750 |
- - - |
223,750 |
223,750 |
24,707,739 |
(1,374,261) |
|
70% |
a |
18,257,400 |
7,824,600 |
285,881 |
285,881 |
- - - |
285,881 |
285,881 |
24,832,672 |
(1,249,328) |
|
60% |
a |
15,649,200 |
10,432,800 |
410,145 |
410,145 |
- - - |
410,145 |
410,145 |
25,082,538 |
(999,462) |
|
50% |
a |
13,041,000 |
13,041,000 |
534,409 |
534,409 |
- - - |
534,409 |
534,409 |
25,332,403 |
(749,597) |
|
40% |
a |
10,432,800 |
15,649,200 |
658,673 |
658,673 |
- - - |
658,673 |
658,673 |
25,582,269 |
(499,731) |
|
30% |
a |
7,824,600 |
18,257,400 |
782,936 |
782,936 |
- - - |
782,936 |
782,936 |
25,832,134 |
(249,866) |
|
25% |
a |
6,520,500 |
19,561,500 |
845,068 |
845,068 |
- - - |
845,068 |
845,068 |
25,957,067 |
(124,933) |
|
20% |
26,082,000 |
5,216,400 |
20,865,600 |
907,200 |
907,200 |
- - - |
907,200 |
907,200 |
26,082,000 |
0 |
|
15% |
a |
3,912,300 |
22,169,700 |
969,332 |
969,332 |
- - - |
969,332 |
969,332 |
26,206,933 |
124,933 |
|
10% |
a |
2,608,200 |
23,473,800 |
1,031,464 |
1,031,464 |
- - - |
1,031,464 |
1,031,464 |
26,331,866 |
249,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
21,571,200 |
5,392,800 |
118,567 |
118,567 |
- - - |
118,567 |
118,567 |
25,009,649 |
(1,954,351) |
|
75% |
a |
20,223,000 |
6,741,000 |
170,673 |
170,673 |
- - - |
170,673 |
170,673 |
25,172,512 |
(1,791,488) |
|
70% |
a |
18,874,800 |
8,089,200 |
222,778 |
222,778 |
- - - |
222,778 |
222,778 |
25,335,374 |
(1,628,626) |
|
60% |
a |
16,178,400 |
10,785,600 |
326,990 |
326,990 |
- - - |
326,990 |
326,990 |
25,661,100 |
(1,302,900) |
|
50% |
a |
13,482,000 |
13,482,000 |
431,201 |
431,201 |
- - - |
431,201 |
431,201 |
25,986,825 |
(977,175) |
|
40% |
a |
10,785,600 |
16,178,400 |
535,412 |
535,412 |
- - - |
535,412 |
535,412 |
26,312,550 |
(651,450) |
|
30% |
a |
8,089,200 |
18,874,800 |
639,623 |
639,623 |
- - - |
639,623 |
639,623 |
26,638,275 |
(325,725) |
|
25% |
a |
6,741,000 |
20,223,000 |
691,729 |
691,729 |
- - - |
691,729 |
691,729 |
26,801,137 |
(162,863) |
|
20% |
26,964,000 |
5,392,800 |
21,571,200 |
743,834 |
743,834 |
- - - |
743,834 |
743,834 |
26,964,000 |
0 |
|
15% |
a |
4,044,600 |
22,919,400 |
795,940 |
795,940 |
- - - |
795,940 |
795,940 |
27,126,863 |
162,863 |
|
10% |
a |
2,696,400 |
24,267,600 |
848,046 |
848,046 |
- - - |
848,046 |
848,046 |
27,289,725 |
325,725 |
|
|
