|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE HOMES |
|
|
|
|
Built-up: + 2500 sft., Land: + 3600 sft. |
|
|
|
Category: Duplex Single, Type: BX-5 (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 |
20,731,095 |
2,303,455 |
68,345 |
68,345 |
- - - |
68,345 |
68,345 |
21,892,958 |
(1,141,592) |
|
80% |
a |
18,427,640 |
4,606,910 |
213,435 |
213,435 |
- - - |
213,435 |
213,435 |
22,056,042 |
(978,508) |
|
75% |
a |
17,275,913 |
5,758,638 |
285,981 |
285,981 |
- - - |
285,981 |
285,981 |
22,137,585 |
(896,965) |
|
70% |
a |
16,124,185 |
6,910,365 |
358,526 |
358,526 |
- - - |
358,526 |
358,526 |
22,219,127 |
(815,423) |
|
60% |
a |
13,820,730 |
9,213,820 |
503,617 |
503,617 |
- - - |
503,617 |
503,617 |
22,382,212 |
(652,338) |
|
50% |
a |
11,517,275 |
11,517,275 |
648,707 |
648,707 |
- - - |
648,707 |
648,707 |
22,545,296 |
(489,254) |
|
40% |
a |
9,213,820 |
13,820,730 |
793,798 |
793,798 |
- - - |
793,798 |
793,798 |
22,708,381 |
(326,169) |
|
30% |
a |
6,910,365 |
16,124,185 |
938,888 |
938,888 |
- - - |
938,888 |
938,888 |
22,871,465 |
(163,085) |
|
25% |
a |
5,758,638 |
17,275,913 |
1,011,434 |
1,011,434 |
- - - |
1,011,434 |
1,011,434 |
22,953,008 |
(81,542) |
|
20% |
23,034,550 |
4,606,910 |
18,427,640 |
1,083,979 |
1,083,979 |
- - - |
1,083,979 |
1,083,979 |
23,034,550 |
0 |
|
15% |
a |
3,455,183 |
19,579,368 |
1,156,524 |
1,156,524 |
- - - |
1,156,524 |
1,156,524 |
23,116,092 |
81,542 |
|
10% |
a |
2,303,455 |
20,731,095 |
1,229,069 |
1,229,069 |
- - - |
1,229,069 |
1,229,069 |
23,197,635 |
163,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
20,982,231 |
2,331,359 |
54,848 |
54,848 |
- - - |
54,848 |
54,848 |
22,024,349 |
(1,289,242) |
|
80% |
a |
18,650,872 |
4,662,718 |
187,245 |
187,245 |
- - - |
187,245 |
187,245 |
22,208,526 |
(1,105,064) |
|
75% |
a |
17,485,193 |
5,828,398 |
253,443 |
253,443 |
- - - |
253,443 |
253,443 |
22,300,615 |
(1,012,975) |
|
70% |
a |
16,319,513 |
6,994,077 |
319,642 |
319,642 |
- - - |
319,642 |
319,642 |
22,392,703 |
(920,887) |
|
60% |
a |
13,988,154 |
9,325,436 |
452,038 |
452,038 |
- - - |
452,038 |
452,038 |
22,576,881 |
(736,709) |
|
50% |
a |
11,656,795 |
11,656,795 |
584,435 |
584,435 |
- - - |
584,435 |
584,435 |
22,761,058 |
(552,532) |
|
40% |
a |
9,325,436 |
13,988,154 |
716,832 |
716,832 |
- - - |
716,832 |
716,832 |
22,945,236 |
(368,355) |
|
30% |
a |
6,994,077 |
16,319,513 |
849,228 |
849,228 |
- - - |
849,228 |
849,228 |
23,129,413 |
(184,177) |
|
25% |
a |
5,828,398 |
17,485,193 |
915,427 |
915,427 |
- - - |
915,427 |
915,427 |
23,221,502 |
(92,089) |
|
20% |
23,313,590 |
4,662,718 |
18,650,872 |
981,625 |
981,625 |
- - - |
981,625 |
981,625 |
23,313,590 |
0 |
|
15% |
a |
3,497,039 |
19,816,552 |
1,047,823 |
1,047,823 |
- - - |
1,047,823 |
1,047,823 |
23,405,679 |
92,089 |
|
10% |
a |
2,331,359 |
20,982,231 |
1,114,022 |
1,114,022 |
- - - |
1,114,022 |
1,114,022 |
23,497,768 |
184,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
23,870,000 |
0 |
(79,539) |
(79,539) |
- - - |
(79,539) |
(79,539) |
22,040,603 |
(1,829,397) |
|
90% |
a |
21,483,000 |
2,387,000 |
34,186 |
34,186 |
- - - |
34,186 |
34,186 |
22,269,278 |
(1,600,722) |
|
80% |
a |
19,096,000 |
4,774,000 |
147,911 |
147,911 |
- - - |
147,911 |
147,911 |
22,497,952 |
(1,372,048) |
|
75% |
a |
17,902,500 |
5,967,500 |
204,773 |
204,773 |
- - - |
204,773 |
204,773 |
22,612,290 |
(1,257,710) |
|
70% |
a |
16,709,000 |
7,161,000 |
261,636 |
261,636 |
- - - |
261,636 |
261,636 |
22,726,627 |
(1,143,373) |
|
60% |
a |
14,322,000 |
9,548,000 |
375,361 |
375,361 |
- - - |
375,361 |
375,361 |
22,955,302 |
(914,698) |
|
50% |
a |
11,935,000 |
11,935,000 |
489,086 |
489,086 |
- - - |
489,086 |
489,086 |
23,183,976 |
(686,024) |
|
40% |
a |
9,548,000 |
14,322,000 |
602,811 |
602,811 |
- - - |
602,811 |
602,811 |
23,412,651 |
(457,349) |
|
30% |
a |
7,161,000 |
16,709,000 |
716,536 |
716,536 |
- - - |
716,536 |
716,536 |
23,641,325 |
(228,675) |
|
25% |
a |
5,967,500 |
17,902,500 |
773,398 |
773,398 |
- - - |
773,398 |
773,398 |
23,755,663 |
(114,337) |
|
20% |
23,870,000 |
4,774,000 |
19,096,000 |
830,261 |
830,261 |
- - - |
830,261 |
830,261 |
23,870,000 |
0 |
|
15% |
a |
3,580,500 |
20,289,500 |
887,123 |
887,123 |
- - - |
887,123 |
887,123 |
23,984,337 |
114,337 |
|
10% |
a |
2,387,000 |
21,483,000 |
943,986 |
943,986 |
- - - |
943,986 |
943,986 |
24,098,675 |
228,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
19,764,360 |
4,941,090 |
108,636 |
108,636 |
- - - |
108,636 |
108,636 |
22,914,799 |
(1,790,651) |
|
75% |
a |
18,529,088 |
6,176,363 |
156,377 |
156,377 |
- - - |
156,377 |
156,377 |
23,064,020 |
(1,641,430) |
|
70% |
a |
17,293,815 |
7,411,635 |
204,118 |
204,118 |
- - - |
204,118 |
204,118 |
23,213,241 |
(1,492,209) |
|
60% |
a |
14,823,270 |
9,882,180 |
299,600 |
299,600 |
- - - |
299,600 |
299,600 |
23,511,683 |
(1,193,767) |
|
50% |
a |
12,352,725 |
12,352,725 |
395,083 |
395,083 |
- - - |
395,083 |
395,083 |
23,810,124 |
(895,326) |
|
40% |
a |
9,882,180 |
14,823,270 |
490,565 |
490,565 |
- - - |
490,565 |
490,565 |
24,108,566 |
(596,884) |
|
30% |
a |
7,411,635 |
17,293,815 |
586,047 |
586,047 |
- - - |
586,047 |
586,047 |
24,407,008 |
(298,442) |
|
25% |
a |
6,176,363 |
18,529,088 |
633,789 |
633,789 |
- - - |
633,789 |
633,789 |
24,556,229 |
(149,221) |
|
20% |
24,705,450 |
4,941,090 |
19,764,360 |
681,530 |
681,530 |
- - - |
681,530 |
681,530 |
24,705,450 |
0 |
|
15% |
a |
3,705,818 |
20,999,633 |
729,271 |
729,271 |
- - - |
729,271 |
729,271 |
24,854,671 |
149,221 |
|
10% |
a |
2,470,545 |
22,234,905 |
777,012 |
777,012 |
- - - |
777,012 |
777,012 |
25,003,892 |
298,442 |
|
|
