|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHEROKI DELUXE HOMES |
Built-up: +
2500 sft., Land: +
3420 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 |
15,098,873 |
1,677,653 |
49,777 |
49,777 |
- - - |
49,777 |
49,777 |
15,945,080 |
(831,445) |
|
80% |
a |
13,421,220 |
3,355,305 |
155,449 |
155,449 |
- - - |
155,449 |
155,449 |
16,063,858 |
(712,667) |
|
75% |
a |
12,582,394 |
4,194,131 |
208,285 |
208,285 |
- - - |
208,285 |
208,285 |
16,123,247 |
(653,278) |
|
70% |
a |
11,743,568 |
5,032,958 |
261,122 |
261,122 |
- - - |
261,122 |
261,122 |
16,182,636 |
(593,889) |
|
60% |
a |
10,065,915 |
6,710,610 |
366,794 |
366,794 |
- - - |
366,794 |
366,794 |
16,301,414 |
(475,111) |
|
50% |
a |
8,388,263 |
8,388,263 |
472,466 |
472,466 |
- - - |
472,466 |
472,466 |
16,420,192 |
(356,333) |
|
40% |
a |
6,710,610 |
10,065,915 |
578,139 |
578,139 |
- - - |
578,139 |
578,139 |
16,538,969 |
(237,556) |
|
30% |
a |
5,032,958 |
11,743,568 |
683,811 |
683,811 |
- - - |
683,811 |
683,811 |
16,657,747 |
(118,778) |
|
25% |
a |
4,194,131 |
12,582,394 |
736,647 |
736,647 |
- - - |
736,647 |
736,647 |
16,717,136 |
(59,389) |
|
20% |
16,776,525 |
3,355,305 |
13,421,220 |
789,484 |
789,484 |
- - - |
789,484 |
789,484 |
16,776,525 |
0 |
|
15% |
a |
2,516,479 |
14,260,046 |
842,320 |
842,320 |
- - - |
842,320 |
842,320 |
16,835,914 |
59,389 |
|
10% |
a |
1,677,653 |
15,098,873 |
895,156 |
895,156 |
- - - |
895,156 |
895,156 |
16,895,303 |
118,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
15,281,780 |
1,697,976 |
39,947 |
39,947 |
- - - |
39,947 |
39,947 |
16,040,775 |
(938,980) |
|
80% |
a |
13,583,805 |
3,395,951 |
136,374 |
136,374 |
- - - |
136,374 |
136,374 |
16,174,915 |
(804,840) |
|
75% |
a |
12,734,817 |
4,244,939 |
184,588 |
184,588 |
- - - |
184,588 |
184,588 |
16,241,985 |
(737,770) |
|
70% |
a |
11,885,829 |
5,093,927 |
232,801 |
232,801 |
- - - |
232,801 |
232,801 |
16,309,055 |
(670,700) |
|
60% |
a |
10,187,853 |
6,791,902 |
329,229 |
329,229 |
- - - |
329,229 |
329,229 |
16,443,195 |
(536,560) |
|
50% |
a |
8,489,878 |
8,489,878 |
425,656 |
425,656 |
- - - |
425,656 |
425,656 |
16,577,335 |
(402,420) |
|
40% |
a |
6,791,902 |
10,187,853 |
522,083 |
522,083 |
- - - |
522,083 |
522,083 |
16,711,476 |
(268,280) |
|
30% |
a |
5,093,927 |
11,885,829 |
618,510 |
618,510 |
- - - |
618,510 |
618,510 |
16,845,616 |
(134,140) |
|
25% |
a |
4,244,939 |
12,734,817 |
666,724 |
666,724 |
- - - |
666,724 |
666,724 |
16,912,686 |
(67,070) |
|
20% |
16,979,756 |
3,395,951 |
13,583,805 |
714,937 |
714,937 |
- - - |
714,937 |
714,937 |
16,979,756 |
0 |
|
15% |
a |
2,546,963 |
14,432,792 |
763,151 |
763,151 |
- - - |
763,151 |
763,151 |
17,046,826 |
67,070 |
|
10% |
a |
1,697,976 |
15,281,780 |
811,364 |
811,364 |
- - - |
811,364 |
811,364 |
17,113,896 |
134,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
17,385,000 |
0 |
(57,930) |
(57,930) |
- - - |
(57,930) |
(57,930) |
16,052,614 |
(1,332,386) |
|
90% |
a |
15,646,500 |
1,738,500 |
24,898 |
24,898 |
- - - |
24,898 |
24,898 |
16,219,162 |
(1,165,838) |
|
80% |
a |
13,908,000 |
3,477,000 |
107,727 |
107,727 |
- - - |
107,727 |
107,727 |
16,385,710 |
(999,290) |
|
75% |
a |
13,038,750 |
4,346,250 |
149,141 |
149,141 |
- - - |
149,141 |
149,141 |
16,468,984 |
(916,016) |
|
70% |
a |
12,169,500 |
5,215,500 |
190,555 |
190,555 |
- - - |
190,555 |
190,555 |
16,552,259 |
(832,742) |
|
60% |
a |
10,431,000 |
6,954,000 |
273,383 |
273,383 |
- - - |
273,383 |
273,383 |
16,718,807 |
(666,193) |
|
50% |
a |
8,692,500 |
8,692,500 |
356,211 |
356,211 |
- - - |
356,211 |
356,211 |
16,885,355 |
(499,645) |
|
40% |
a |
6,954,000 |
10,431,000 |
439,039 |
439,039 |
- - - |
439,039 |
439,039 |
17,051,903 |
(333,097) |
|
30% |
a |
5,215,500 |
12,169,500 |
521,867 |
521,867 |
- - - |
521,867 |
521,867 |
17,218,452 |
(166,548) |
|
25% |
a |
4,346,250 |
13,038,750 |
563,282 |
563,282 |
- - - |
563,282 |
563,282 |
17,301,726 |
(83,274) |
|
20% |
17,385,000 |
3,477,000 |
13,908,000 |
604,696 |
604,696 |
- - - |
604,696 |
604,696 |
17,385,000 |
0 |
|
15% |
a |
2,607,750 |
14,777,250 |
646,110 |
646,110 |
- - - |
646,110 |
646,110 |
17,468,274 |
83,274 |
|
10% |
a |
1,738,500 |
15,646,500 |
687,524 |
687,524 |
- - - |
687,524 |
687,524 |
17,551,548 |
166,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
14,394,780 |
3,598,695 |
79,122 |
79,122 |
- - - |
79,122 |
79,122 |
16,689,308 |
(1,304,167) |
|
75% |
a |
13,495,106 |
4,498,369 |
113,892 |
113,892 |
- - - |
113,892 |
113,892 |
16,797,989 |
(1,195,486) |
|
70% |
a |
12,595,433 |
5,398,043 |
148,663 |
148,663 |
- - - |
148,663 |
148,663 |
16,906,669 |
(1,086,806) |
|
60% |
a |
10,796,085 |
7,197,390 |
218,205 |
218,205 |
- - - |
218,205 |
218,205 |
17,124,030 |
(869,445) |
|
50% |
a |
8,996,738 |
8,996,738 |
287,747 |
287,747 |
- - - |
287,747 |
287,747 |
17,341,391 |
(652,084) |
|
40% |
a |
7,197,390 |
10,796,085 |
357,288 |
357,288 |
- - - |
357,288 |
357,288 |
17,558,753 |
(434,722) |
|
30% |
a |
5,398,043 |
12,595,433 |
426,830 |
426,830 |
- - - |
426,830 |
426,830 |
17,776,114 |
(217,361) |
|
25% |
a |
4,498,369 |
13,495,106 |
461,601 |
461,601 |
- - - |
461,601 |
461,601 |
17,884,794 |
(108,681) |
|
20% |
17,993,475 |
3,598,695 |
14,394,780 |
496,372 |
496,372 |
- - - |
496,372 |
496,372 |
17,993,475 |
0 |
|
15% |
a |
2,699,021 |
15,294,454 |
531,143 |
531,143 |
- - - |
531,143 |
531,143 |
18,102,156 |
108,681 |
|
10% |
a |
1,799,348 |
16,194,128 |
565,913 |
565,913 |
- - - |
565,913 |
565,913 |
18,210,836 |
217,361 |
|