HOME ABOUT US OUR PROJECTS AIMS & TARGETS CONTACT US
latest news location of projects PROJECT GALLERY General Specification Price List application form Terms & Conditions
  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 28,980,000 0 (96,555) (96,555) - - - (96,555) (96,555) 27,338,573 (1,641,427)
90% a 26,082,000 2,898,000 85,985 85,985 - - - 85,985 85,985 27,543,751 (1,436,249)
80% a 23,184,000 5,796,000 268,525 268,525 - - - 268,525 268,525 27,748,930 (1,231,070)
75% a 21,735,000 7,245,000 359,795 359,795 - - - 359,795 359,795 27,851,519 (1,128,481)
70% a 20,286,000 8,694,000 451,065 451,065 - - - 451,065 451,065 27,954,108 (1,025,892)
60% a 17,388,000 11,592,000 633,605 633,605 - - - 633,605 633,605 28,159,286 (820,714)
50% a 14,490,000 14,490,000 816,145 816,145 - - - 816,145 816,145 28,364,465 (615,535)
40% a 11,592,000 17,388,000 998,685 998,685 - - - 998,685 998,685 28,569,643 (410,357)
30% a 8,694,000 20,286,000 1,181,225 1,181,225 - - - 1,181,225 1,181,225 28,774,822 (205,178)
25% a 7,245,000 21,735,000 1,272,495 1,272,495 - - - 1,272,495 1,272,495 28,877,411 (102,589)
20% 28,980,000 5,796,000 23,184,000 1,363,765 1,363,765 - - - 1,363,765 1,363,765 28,980,000 0
15% a 4,347,000 24,633,000 1,455,035 1,455,035 - - - 1,455,035 1,455,035 29,082,589 102,589
10% a 2,898,000 26,082,000 1,546,305 1,546,305 - - - 1,546,305 1,546,305 29,185,178 205,178
                     
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 26,386,351 2,931,817 68,975 68,975 - - - 68,975 68,975 27,696,873 (1,621,295)
80% a 23,454,534 5,863,634 235,471 235,471 - - - 235,471 235,471 27,928,486 (1,389,681)
75% a 21,988,626 7,329,542 318,719 318,719 - - - 318,719 318,719 28,044,293 (1,273,874)
70% a 20,522,717 8,795,450 401,968 401,968 - - - 401,968 401,968 28,160,100 (1,158,068)
60% a 17,590,901 11,727,267 568,464 568,464 - - - 568,464 568,464 28,391,714 (926,454)
50% a 14,659,084 14,659,084 734,960 734,960 - - - 734,960 734,960 28,623,327 (694,841)
40% a 11,727,267 17,590,901 901,457 901,457 - - - 901,457 901,457 28,854,941 (463,227)
30% a 8,795,450 20,522,717 1,067,953 1,067,953 - - - 1,067,953 1,067,953 29,086,554 (231,614)
25% a 7,329,542 21,988,626 1,151,201 1,151,201 - - - 1,151,201 1,151,201 29,202,361 (115,807)
20% 29,318,168 5,863,634 23,454,534 1,234,449 1,234,449 - - - 1,234,449 1,234,449 29,318,168 0
15% a 4,397,725 24,920,442 1,317,697 1,317,697 - - - 1,317,697 1,317,697 29,433,974 115,807
10% a 2,931,817 26,386,351 1,400,945 1,400,945 - - - 1,400,945 1,400,945 29,549,781 231,614
                     
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 26,994,870 2,999,430 42,957 42,957 - - - 42,957 42,957 27,982,882 (2,011,418)
80% a 23,995,440 5,998,860 185,860 185,860 - - - 185,860 185,860 28,270,228 (1,724,072)
75% a 22,495,725 7,498,575 257,312 257,312 - - - 257,312 257,312 28,413,900 (1,580,400)
70% a 20,996,010 8,998,290 328,764 328,764 - - - 328,764 328,764 28,557,573 (1,436,727)
60% a 17,996,580 11,997,720 471,667 471,667 - - - 471,667 471,667 28,844,918 (1,149,382)
50% a 14,997,150 14,997,150 614,570 614,570 - - - 614,570 614,570 29,132,264 (862,036)
40% a 11,997,720 17,996,580 757,473 757,473 - - - 757,473 757,473 29,419,609 (574,691)
30% a 8,998,290 20,996,010 900,377 900,377 - - - 900,377 900,377 29,706,955 (287,345)
25% a 7,498,575 22,495,725 971,828 971,828 - - - 971,828 971,828 29,850,627 (143,673)
20% 29,994,300 5,998,860 23,995,440 1,043,280 1,043,280 - - - 1,043,280 1,043,280 29,994,300 0
15% a 4,499,145 25,495,155 1,114,732 1,114,732 - - - 1,114,732 1,114,732 30,137,973 143,673
10% a 2,999,430 26,994,870 1,186,183 1,186,183 - - - 1,186,183 1,186,183 30,281,645 287,345
                     
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 24,806,880 6,201,720 136,352 136,352 - - - 136,352 136,352 28,761,097 (2,247,503)
75% a 23,256,450 7,752,150 196,274 196,274 - - - 196,274 196,274 28,948,389 (2,060,211)
70% a 21,706,020 9,302,580 256,195 256,195 - - - 256,195 256,195 29,135,681 (1,872,919)
60% a 18,605,160 12,403,440 376,038 376,038 - - - 376,038 376,038 29,510,264 (1,498,336)
50% a 15,504,300 15,504,300 495,881 495,881 - - - 495,881 495,881 29,884,848 (1,123,752)
40% a 12,403,440 18,605,160 615,724 615,724 - - - 615,724 615,724 30,259,432 (749,168)
30% a 9,302,580 21,706,020 735,567 735,567 - - - 735,567 735,567 30,634,016 (374,584)
25% a 7,752,150 23,256,450 795,488 795,488 - - - 795,488 795,488 30,821,308 (187,292)
20% 31,008,600 6,201,720 24,806,880 855,410 855,410 - - - 855,410 855,410 31,008,600 0
15% a 4,651,290 26,357,310 915,331 915,331 - - - 915,331 915,331 31,195,892 187,292
10% a 3,100,860 27,907,740 975,253 975,253 - - - 975,253 975,253 31,383,184 374,584

Copyright 2007-2008 by ICS GROUP.
All rights reserved.

Developed by

Delivering best online solution (+88 01715 027572)