|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE HOMES |
|
|
|
|
Built-up: + 2500 sft., Land: + 3600 sft. |
|
|
|
|
|
|
Category: Duplex Single, Type: BX-5 (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 |
21,043,755 |
2,338,195 |
69,376 |
69,376 |
- - - |
69,376 |
69,376 |
22,223,141 |
(1,158,809) |
|
80% |
a |
18,705,560 |
4,676,390 |
216,654 |
216,654 |
- - - |
216,654 |
216,654 |
22,388,685 |
(993,265) |
|
75% |
a |
17,536,463 |
5,845,488 |
290,294 |
290,294 |
- - - |
290,294 |
290,294 |
22,471,457 |
(910,493) |
|
70% |
a |
16,367,365 |
7,014,585 |
363,933 |
363,933 |
- - - |
363,933 |
363,933 |
22,554,229 |
(827,721) |
|
60% |
a |
14,029,170 |
9,352,780 |
511,212 |
511,212 |
- - - |
511,212 |
511,212 |
22,719,773 |
(662,177) |
|
50% |
a |
11,690,975 |
11,690,975 |
658,491 |
658,491 |
- - - |
658,491 |
658,491 |
22,885,317 |
(496,633) |
|
40% |
a |
9,352,780 |
14,029,170 |
805,770 |
805,770 |
- - - |
805,770 |
805,770 |
23,050,862 |
(331,088) |
|
30% |
a |
7,014,585 |
16,367,365 |
953,048 |
953,048 |
- - - |
953,048 |
953,048 |
23,216,406 |
(165,544) |
|
25% |
a |
5,845,488 |
17,536,463 |
1,026,688 |
1,026,688 |
- - - |
1,026,688 |
1,026,688 |
23,299,178 |
(82,772) |
|
20% |
23,381,950 |
4,676,390 |
18,705,560 |
1,100,327 |
1,100,327 |
- - - |
1,100,327 |
1,100,327 |
23,381,950 |
0 |
|
15% |
a |
3,507,293 |
19,874,658 |
1,173,966 |
1,173,966 |
- - - |
1,173,966 |
1,173,966 |
23,464,722 |
82,772 |
|
10% |
a |
2,338,195 |
21,043,755 |
1,247,606 |
1,247,606 |
- - - |
1,247,606 |
1,247,606 |
23,547,494 |
165,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
21,298,679 |
2,366,520 |
55,675 |
55,675 |
- - - |
55,675 |
55,675 |
22,356,513 |
(1,308,685) |
|
80% |
a |
18,932,159 |
4,733,040 |
190,069 |
190,069 |
- - - |
190,069 |
190,069 |
22,543,468 |
(1,121,730) |
|
75% |
a |
17,748,899 |
5,916,300 |
257,266 |
257,266 |
- - - |
257,266 |
257,266 |
22,636,946 |
(1,028,253) |
|
70% |
a |
16,565,639 |
7,099,560 |
324,462 |
324,462 |
- - - |
324,462 |
324,462 |
22,730,423 |
(934,775) |
|
60% |
a |
14,199,119 |
9,466,079 |
458,856 |
458,856 |
- - - |
458,856 |
458,856 |
22,917,378 |
(747,820) |
|
50% |
a |
11,832,599 |
11,832,599 |
593,249 |
593,249 |
- - - |
593,249 |
593,249 |
23,104,333 |
(560,865) |
|
40% |
a |
9,466,079 |
14,199,119 |
727,643 |
727,643 |
- - - |
727,643 |
727,643 |
23,291,289 |
(373,910) |
|
30% |
a |
7,099,560 |
16,565,639 |
862,036 |
862,036 |
- - - |
862,036 |
862,036 |
23,478,244 |
(186,955) |
|
25% |
a |
5,916,300 |
17,748,899 |
929,233 |
929,233 |
- - - |
929,233 |
929,233 |
23,571,721 |
(93,478) |
|
20% |
23,665,199 |
4,733,040 |
18,932,159 |
996,429 |
996,429 |
- - - |
996,429 |
996,429 |
23,665,199 |
0 |
|
15% |
a |
3,549,780 |
20,115,419 |
1,063,626 |
1,063,626 |
- - - |
1,063,626 |
1,063,626 |
23,758,676 |
93,478 |
|
10% |
a |
2,366,520 |
21,298,679 |
1,130,823 |
1,130,823 |
- - - |
1,130,823 |
1,130,823 |
23,852,154 |
186,955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
24,230,000 |
0 |
(80,739) |
(80,739) |
- - - |
(80,739) |
(80,739) |
22,373,013 |
(1,856,987) |
|
90% |
a |
21,807,000 |
2,423,000 |
34,702 |
34,702 |
- - - |
34,702 |
34,702 |
22,605,136 |
(1,624,864) |
|
80% |
a |
19,384,000 |
4,846,000 |
150,142 |
150,142 |
- - - |
150,142 |
150,142 |
22,837,260 |
(1,392,740) |
|
75% |
a |
18,172,500 |
6,057,500 |
207,862 |
207,862 |
- - - |
207,862 |
207,862 |
22,953,321 |
(1,276,679) |
|
70% |
a |
16,961,000 |
7,269,000 |
265,582 |
265,582 |
- - - |
265,582 |
265,582 |
23,069,383 |
(1,160,617) |
|
60% |
a |
14,538,000 |
9,692,000 |
381,022 |
381,022 |
- - - |
381,022 |
381,022 |
23,301,506 |
(928,494) |
|
50% |
a |
12,115,000 |
12,115,000 |
496,462 |
496,462 |
- - - |
496,462 |
496,462 |
23,533,630 |
(696,370) |
|
40% |
a |
9,692,000 |
14,538,000 |
611,902 |
611,902 |
- - - |
611,902 |
611,902 |
23,765,753 |
(464,247) |
|
30% |
a |
7,269,000 |
16,961,000 |
727,342 |
727,342 |
- - - |
727,342 |
727,342 |
23,997,877 |
(232,123) |
|
25% |
a |
6,057,500 |
18,172,500 |
785,063 |
785,063 |
- - - |
785,063 |
785,063 |
24,113,938 |
(116,062) |
|
20% |
24,230,000 |
4,846,000 |
19,384,000 |
842,783 |
842,783 |
- - - |
842,783 |
842,783 |
24,230,000 |
0 |
|
15% |
a |
3,634,500 |
20,595,500 |
900,503 |
900,503 |
- - - |
900,503 |
900,503 |
24,346,062 |
116,062 |
|
10% |
a |
2,423,000 |
21,807,000 |
958,223 |
958,223 |
- - - |
958,223 |
958,223 |
24,462,123 |
232,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
20,062,440 |
5,015,610 |
110,274 |
110,274 |
- - - |
110,274 |
110,274 |
23,260,393 |
(1,817,657) |
|
75% |
a |
18,808,538 |
6,269,513 |
158,735 |
158,735 |
- - - |
158,735 |
158,735 |
23,411,864 |
(1,666,186) |
|
70% |
a |
17,554,635 |
7,523,415 |
207,197 |
207,197 |
- - - |
207,197 |
207,197 |
23,563,336 |
(1,514,714) |
|
60% |
a |
15,046,830 |
10,031,220 |
304,119 |
304,119 |
- - - |
304,119 |
304,119 |
23,866,279 |
(1,211,771) |
|
50% |
a |
12,539,025 |
12,539,025 |
401,041 |
401,041 |
- - - |
401,041 |
401,041 |
24,169,221 |
(908,829) |
|
40% |
a |
10,031,220 |
15,046,830 |
497,964 |
497,964 |
- - - |
497,964 |
497,964 |
24,472,164 |
(605,886) |
|
30% |
a |
7,523,415 |
17,554,635 |
594,886 |
594,886 |
- - - |
594,886 |
594,886 |
24,775,107 |
(302,943) |
|
25% |
a |
6,269,513 |
18,808,538 |
643,347 |
643,347 |
- - - |
643,347 |
643,347 |
24,926,579 |
(151,471) |
|
20% |
25,078,050 |
5,015,610 |
20,062,440 |
691,808 |
691,808 |
- - - |
691,808 |
691,808 |
25,078,050 |
0 |
|
15% |
a |
3,761,708 |
21,316,343 |
740,269 |
740,269 |
- - - |
740,269 |
740,269 |
25,229,521 |
151,471 |
|
10% |
a |
2,507,805 |
22,570,245 |
788,731 |
788,731 |
- - - |
788,731 |
788,731 |
25,380,993 |
302,943 |
|
|
|
