|
|
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 |
15,567,863 |
1,729,763 |
51,323 |
51,323 |
- - - |
51,323 |
51,323 |
16,440,355 |
(857,270) |
|
80% |
a |
13,838,100 |
3,459,525 |
160,278 |
160,278 |
- - - |
160,278 |
160,278 |
16,562,822 |
(734,803) |
|
75% |
a |
12,973,219 |
4,324,406 |
214,755 |
214,755 |
- - - |
214,755 |
214,755 |
16,624,055 |
(673,570) |
|
70% |
a |
12,108,338 |
5,189,288 |
269,232 |
269,232 |
- - - |
269,232 |
269,232 |
16,685,289 |
(612,336) |
|
60% |
a |
10,378,575 |
6,919,050 |
378,187 |
378,187 |
- - - |
378,187 |
378,187 |
16,807,756 |
(489,869) |
|
50% |
a |
8,648,813 |
8,648,813 |
487,142 |
487,142 |
- - - |
487,142 |
487,142 |
16,930,223 |
(367,402) |
|
40% |
a |
6,919,050 |
10,378,575 |
596,097 |
596,097 |
- - - |
596,097 |
596,097 |
17,052,691 |
(244,934) |
|
30% |
a |
5,189,288 |
12,108,338 |
705,051 |
705,051 |
- - - |
705,051 |
705,051 |
17,175,158 |
(122,467) |
|
25% |
a |
4,324,406 |
12,973,219 |
759,529 |
759,529 |
- - - |
759,529 |
759,529 |
17,236,391 |
(61,234) |
|
20% |
17,297,625 |
3,459,525 |
13,838,100 |
814,006 |
814,006 |
- - - |
814,006 |
814,006 |
17,297,625 |
0 |
|
15% |
a |
2,594,644 |
14,702,981 |
868,483 |
868,483 |
- - - |
868,483 |
868,483 |
17,358,859 |
61,234 |
|
10% |
a |
1,729,763 |
15,567,863 |
922,961 |
922,961 |
- - - |
922,961 |
922,961 |
17,420,092 |
122,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
15,756,451 |
1,750,717 |
41,188 |
41,188 |
- - - |
41,188 |
41,188 |
16,539,022 |
(968,146) |
|
80% |
a |
14,005,735 |
3,501,434 |
140,610 |
140,610 |
- - - |
140,610 |
140,610 |
16,677,328 |
(829,840) |
|
75% |
a |
13,130,376 |
4,376,792 |
190,321 |
190,321 |
- - - |
190,321 |
190,321 |
16,746,482 |
(760,686) |
|
70% |
a |
12,255,018 |
5,252,150 |
240,032 |
240,032 |
- - - |
240,032 |
240,032 |
16,815,635 |
(691,533) |
|
60% |
a |
10,504,301 |
7,002,867 |
339,455 |
339,455 |
- - - |
339,455 |
339,455 |
16,953,942 |
(553,227) |
|
50% |
a |
8,753,584 |
8,753,584 |
438,877 |
438,877 |
- - - |
438,877 |
438,877 |
17,092,248 |
(414,920) |
|
40% |
a |
7,002,867 |
10,504,301 |
538,299 |
538,299 |
- - - |
538,299 |
538,299 |
17,230,555 |
(276,613) |
|
30% |
a |
5,252,150 |
12,255,018 |
637,722 |
637,722 |
- - - |
637,722 |
637,722 |
17,368,862 |
(138,307) |
|
25% |
a |
4,376,792 |
13,130,376 |
687,433 |
687,433 |
- - - |
687,433 |
687,433 |
17,438,015 |
(69,153) |
|
20% |
17,507,168 |
3,501,434 |
14,005,735 |
737,144 |
737,144 |
- - - |
737,144 |
737,144 |
17,507,168 |
0 |
|
15% |
a |
2,626,075 |
14,881,093 |
786,855 |
786,855 |
- - - |
786,855 |
786,855 |
17,576,322 |
69,153 |
|
10% |
a |
1,750,717 |
15,756,451 |
836,566 |
836,566 |
- - - |
836,566 |
836,566 |
17,645,475 |
138,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
17,925,000 |
0 |
(59,729) |
(59,729) |
- - - |
(59,729) |
(59,729) |
16,551,228 |
(1,373,772) |
|
90% |
a |
16,132,500 |
1,792,500 |
25,672 |
25,672 |
- - - |
25,672 |
25,672 |
16,722,950 |
(1,202,051) |
|
80% |
a |
14,340,000 |
3,585,000 |
111,073 |
111,073 |
- - - |
111,073 |
111,073 |
16,894,671 |
(1,030,329) |
|
75% |
a |
13,443,750 |
4,481,250 |
153,773 |
153,773 |
- - - |
153,773 |
153,773 |
16,980,532 |
(944,468) |
|
70% |
a |
12,547,500 |
5,377,500 |
196,474 |
196,474 |
- - - |
196,474 |
196,474 |
17,066,393 |
(858,608) |
|
60% |
a |
10,755,000 |
7,170,000 |
281,875 |
281,875 |
- - - |
281,875 |
281,875 |
17,238,114 |
(686,886) |
|
50% |
a |
8,962,500 |
8,962,500 |
367,275 |
367,275 |
- - - |
367,275 |
367,275 |
17,409,836 |
(515,165) |
|
40% |
a |
7,170,000 |
10,755,000 |
452,676 |
452,676 |
- - - |
452,676 |
452,676 |
17,581,557 |
(343,443) |
|
30% |
a |
5,377,500 |
12,547,500 |
538,077 |
538,077 |
- - - |
538,077 |
538,077 |
17,753,279 |
(171,722) |
|
25% |
a |
4,481,250 |
13,443,750 |
580,778 |
580,778 |
- - - |
580,778 |
580,778 |
17,839,139 |
(85,861) |
|
20% |
17,925,000 |
3,585,000 |
14,340,000 |
623,478 |
623,478 |
- - - |
623,478 |
623,478 |
17,925,000 |
0 |
|
15% |
a |
2,688,750 |
15,236,250 |
666,179 |
666,179 |
- - - |
666,179 |
666,179 |
18,010,861 |
85,861 |
|
10% |
a |
1,792,500 |
16,132,500 |
708,879 |
708,879 |
- - - |
708,879 |
708,879 |
18,096,722 |
171,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
14,841,900 |
3,710,475 |
81,579 |
81,579 |
- - - |
81,579 |
81,579 |
17,207,699 |
(1,344,676) |
|
75% |
a |
13,914,281 |
4,638,094 |
117,430 |
117,430 |
- - - |
117,430 |
117,430 |
17,319,755 |
(1,232,620) |
|
70% |
a |
12,986,663 |
5,565,713 |
153,281 |
153,281 |
- - - |
153,281 |
153,281 |
17,431,812 |
(1,120,563) |
|
60% |
a |
11,131,425 |
7,420,950 |
224,983 |
224,983 |
- - - |
224,983 |
224,983 |
17,655,924 |
(896,451) |
|
50% |
a |
9,276,188 |
9,276,188 |
296,684 |
296,684 |
- - - |
296,684 |
296,684 |
17,880,037 |
(672,338) |
|
40% |
a |
7,420,950 |
11,131,425 |
368,386 |
368,386 |
- - - |
368,386 |
368,386 |
18,104,150 |
(448,225) |
|
30% |
a |
5,565,713 |
12,986,663 |
440,088 |
440,088 |
- - - |
440,088 |
440,088 |
18,328,262 |
(224,113) |
|
25% |
a |
4,638,094 |
13,914,281 |
475,939 |
475,939 |
- - - |
475,939 |
475,939 |
18,440,319 |
(112,056) |
|
20% |
18,552,375 |
3,710,475 |
14,841,900 |
511,790 |
511,790 |
- - - |
511,790 |
511,790 |
18,552,375 |
0 |
|
15% |
a |
2,782,856 |
15,769,519 |
547,641 |
547,641 |
- - - |
547,641 |
547,641 |
18,664,431 |
112,056 |
|
10% |
a |
1,855,238 |
16,697,138 |
583,491 |
583,491 |
- - - |
583,491 |
583,491 |
18,776,488 |
224,113 |
|