|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LUCIANA DELUXE HOMES |
Built-up: + 2100
sft., Land: + 1800
sft. |
|
|
Category: Duplex Terrace, Type: TR-2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
8,611,178 |
956,798 |
28,389 |
28,389 |
- - - |
28,389 |
28,389 |
9,093,786 |
(474,189) |
|
80% |
a |
7,654,380 |
1,913,595 |
88,656 |
88,656 |
- - - |
88,656 |
88,656 |
9,161,527 |
(406,448) |
|
75% |
a |
7,175,981 |
2,391,994 |
118,789 |
118,789 |
- - - |
118,789 |
118,789 |
9,195,398 |
(372,577) |
|
70% |
a |
6,697,583 |
2,870,393 |
148,923 |
148,923 |
- - - |
148,923 |
148,923 |
9,229,269 |
(338,706) |
|
60% |
a |
5,740,785 |
3,827,190 |
209,190 |
209,190 |
- - - |
209,190 |
209,190 |
9,297,010 |
(270,965) |
|
50% |
a |
4,783,988 |
4,783,988 |
269,457 |
269,457 |
- - - |
269,457 |
269,457 |
9,364,751 |
(203,224) |
|
40% |
a |
3,827,190 |
5,740,785 |
329,724 |
329,724 |
- - - |
329,724 |
329,724 |
9,432,492 |
(135,483) |
|
30% |
a |
2,870,393 |
6,697,583 |
389,991 |
389,991 |
- - - |
389,991 |
389,991 |
9,500,234 |
(67,741) |
|
25% |
a |
2,391,994 |
7,175,981 |
420,124 |
420,124 |
- - - |
420,124 |
420,124 |
9,534,104 |
(33,871) |
|
20% |
9,567,975 |
1,913,595 |
7,654,380 |
450,258 |
450,258 |
- - - |
450,258 |
450,258 |
9,567,975 |
0 |
|
15% |
a |
1,435,196 |
8,132,779 |
480,391 |
480,391 |
- - - |
480,391 |
480,391 |
9,601,846 |
33,871 |
|
10% |
a |
956,798 |
8,611,178 |
510,525 |
510,525 |
- - - |
510,525 |
510,525 |
9,635,716 |
67,741 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
8,715,493 |
968,388 |
22,783 |
22,783 |
- - - |
22,783 |
22,783 |
9,148,363 |
(535,519) |
|
80% |
a |
7,747,105 |
1,936,776 |
77,777 |
77,777 |
- - - |
77,777 |
77,777 |
9,224,865 |
(459,016) |
|
75% |
a |
7,262,911 |
2,420,970 |
105,274 |
105,274 |
- - - |
105,274 |
105,274 |
9,263,117 |
(420,765) |
|
70% |
a |
6,778,717 |
2,905,164 |
132,771 |
132,771 |
- - - |
132,771 |
132,771 |
9,301,368 |
(382,513) |
|
60% |
a |
5,810,329 |
3,873,553 |
187,765 |
187,765 |
- - - |
187,765 |
187,765 |
9,377,871 |
(306,011) |
|
50% |
a |
4,841,941 |
4,841,941 |
242,760 |
242,760 |
- - - |
242,760 |
242,760 |
9,454,373 |
(229,508) |
|
40% |
a |
3,873,553 |
5,810,329 |
297,754 |
297,754 |
- - - |
297,754 |
297,754 |
9,530,876 |
(153,005) |
|
30% |
a |
2,905,164 |
6,778,717 |
352,748 |
352,748 |
- - - |
352,748 |
352,748 |
9,607,379 |
(76,503) |
|
25% |
a |
2,420,970 |
7,262,911 |
380,245 |
380,245 |
- - - |
380,245 |
380,245 |
9,645,630 |
(38,251) |
|
20% |
9,683,881 |
1,936,776 |
7,747,105 |
407,742 |
407,742 |
- - - |
407,742 |
407,742 |
9,683,881 |
0 |
|
15% |
a |
1,452,582 |
8,231,299 |
435,239 |
435,239 |
- - - |
435,239 |
435,239 |
9,722,133 |
38,251 |
|
10% |
a |
968,388 |
8,715,493 |
462,737 |
462,737 |
- - - |
462,737 |
462,737 |
9,760,384 |
76,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,915,000 |
0 |
(33,039) |
(33,039) |
- - - |
(33,039) |
(33,039) |
9,155,114 |
(759,886) |
|
90% |
a |
8,923,500 |
991,500 |
14,200 |
14,200 |
- - - |
14,200 |
14,200 |
9,250,100 |
(664,900) |
|
80% |
a |
7,932,000 |
1,983,000 |
61,439 |
61,439 |
- - - |
61,439 |
61,439 |
9,345,086 |
(569,914) |
|
75% |
a |
7,436,250 |
2,478,750 |
85,058 |
85,058 |
- - - |
85,058 |
85,058 |
9,392,579 |
(522,421) |
|
70% |
a |
6,940,500 |
2,974,500 |
108,677 |
108,677 |
- - - |
108,677 |
108,677 |
9,440,072 |
(474,929) |
|
60% |
a |
5,949,000 |
3,966,000 |
155,916 |
155,916 |
- - - |
155,916 |
155,916 |
9,535,057 |
(379,943) |
|
50% |
a |
4,957,500 |
4,957,500 |
203,154 |
203,154 |
- - - |
203,154 |
203,154 |
9,630,043 |
(284,957) |
|
40% |
a |
3,966,000 |
5,949,000 |
250,393 |
250,393 |
- - - |
250,393 |
250,393 |
9,725,029 |
(189,971) |
|
30% |
a |
2,974,500 |
6,940,500 |
297,631 |
297,631 |
- - - |
297,631 |
297,631 |
9,820,014 |
(94,986) |
|
25% |
a |
2,478,750 |
7,436,250 |
321,250 |
321,250 |
- - - |
321,250 |
321,250 |
9,867,507 |
(47,493) |
|
20% |
9,915,000 |
1,983,000 |
7,932,000 |
344,870 |
344,870 |
- - - |
344,870 |
344,870 |
9,915,000 |
0 |
|
15% |
a |
1,487,250 |
8,427,750 |
368,489 |
368,489 |
- - - |
368,489 |
368,489 |
9,962,493 |
47,493 |
|
10% |
a |
991,500 |
8,923,500 |
392,108 |
392,108 |
- - - |
392,108 |
392,108 |
10,009,986 |
94,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
8,209,620 |
2,052,405 |
45,125 |
45,125 |
- - - |
45,125 |
45,125 |
9,518,233 |
(743,792) |
|
75% |
a |
7,696,519 |
2,565,506 |
64,955 |
64,955 |
- - - |
64,955 |
64,955 |
9,580,216 |
(681,809) |
|
70% |
a |
7,183,418 |
3,078,608 |
84,786 |
84,786 |
- - - |
84,786 |
84,786 |
9,642,199 |
(619,826) |
|
60% |
a |
6,157,215 |
4,104,810 |
124,447 |
124,447 |
- - - |
124,447 |
124,447 |
9,766,164 |
(495,861) |
|
50% |
a |
5,131,013 |
5,131,013 |
164,107 |
164,107 |
- - - |
164,107 |
164,107 |
9,890,129 |
(371,896) |
|
40% |
a |
4,104,810 |
6,157,215 |
203,768 |
203,768 |
- - - |
203,768 |
203,768 |
10,014,094 |
(247,931) |
|
30% |
a |
3,078,608 |
7,183,418 |
243,429 |
243,429 |
- - - |
243,429 |
243,429 |
10,138,060 |
(123,965) |
|
25% |
a |
2,565,506 |
7,696,519 |
263,260 |
263,260 |
- - - |
263,260 |
263,260 |
10,200,042 |
(61,983) |
|
20% |
10,262,025 |
2,052,405 |
8,209,620 |
283,090 |
283,090 |
- - - |
283,090 |
283,090 |
10,262,025 |
0 |
|
15% |
a |
1,539,304 |
8,722,721 |
302,921 |
302,921 |
- - - |
302,921 |
302,921 |
10,324,008 |
61,983 |
|
10% |
a |
1,026,203 |
9,235,823 |
322,751 |
322,751 |
- - - |
322,751 |
322,751 |
10,385,990 |
123,965 |
|