|
|
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 |
10,422,000 |
1,158,000 |
34,359 |
34,359 |
- - - |
34,359 |
34,359 |
11,006,095 |
(573,905) |
|
80% |
a |
9,264,000 |
2,316,000 |
107,299 |
107,299 |
- - - |
107,299 |
107,299 |
11,088,082 |
(491,918) |
|
75% |
a |
8,685,000 |
2,895,000 |
143,769 |
143,769 |
- - - |
143,769 |
143,769 |
11,129,075 |
(450,925) |
|
70% |
a |
8,106,000 |
3,474,000 |
180,239 |
180,239 |
- - - |
180,239 |
180,239 |
11,170,068 |
(409,932) |
|
60% |
a |
6,948,000 |
4,632,000 |
253,180 |
253,180 |
- - - |
253,180 |
253,180 |
11,252,054 |
(327,946) |
|
50% |
a |
5,790,000 |
5,790,000 |
326,120 |
326,120 |
- - - |
326,120 |
326,120 |
11,334,041 |
(245,959) |
|
40% |
a |
4,632,000 |
6,948,000 |
399,060 |
399,060 |
- - - |
399,060 |
399,060 |
11,416,027 |
(163,973) |
|
30% |
a |
3,474,000 |
8,106,000 |
472,001 |
472,001 |
- - - |
472,001 |
472,001 |
11,498,014 |
(81,986) |
|
25% |
a |
2,895,000 |
8,685,000 |
508,471 |
508,471 |
- - - |
508,471 |
508,471 |
11,539,007 |
(40,993) |
|
20% |
11,580,000 |
2,316,000 |
9,264,000 |
544,941 |
544,941 |
- - - |
544,941 |
544,941 |
11,580,000 |
0 |
|
15% |
a |
1,737,000 |
9,843,000 |
581,411 |
581,411 |
- - - |
581,411 |
581,411 |
11,620,993 |
40,993 |
|
10% |
a |
1,158,000 |
10,422,000 |
617,882 |
617,882 |
- - - |
617,882 |
617,882 |
11,661,986 |
81,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
10,548,252 |
1,172,028 |
27,574 |
27,574 |
- - - |
27,574 |
27,574 |
11,072,149 |
(648,131) |
|
80% |
a |
9,376,224 |
2,344,056 |
94,132 |
94,132 |
- - - |
94,132 |
94,132 |
11,164,739 |
(555,541) |
|
75% |
a |
8,790,210 |
2,930,070 |
127,412 |
127,412 |
- - - |
127,412 |
127,412 |
11,211,034 |
(509,246) |
|
70% |
a |
8,204,196 |
3,516,084 |
160,691 |
160,691 |
- - - |
160,691 |
160,691 |
11,257,329 |
(462,951) |
|
60% |
a |
7,032,168 |
4,688,112 |
227,250 |
227,250 |
- - - |
227,250 |
227,250 |
11,349,919 |
(370,361) |
|
50% |
a |
5,860,140 |
5,860,140 |
293,809 |
293,809 |
- - - |
293,809 |
293,809 |
11,442,509 |
(277,771) |
|
40% |
a |
4,688,112 |
7,032,168 |
360,368 |
360,368 |
- - - |
360,368 |
360,368 |
11,535,100 |
(185,180) |
|
30% |
a |
3,516,084 |
8,204,196 |
426,927 |
426,927 |
- - - |
426,927 |
426,927 |
11,627,690 |
(92,590) |
|
25% |
a |
2,930,070 |
8,790,210 |
460,206 |
460,206 |
- - - |
460,206 |
460,206 |
11,673,985 |
(46,295) |
|
20% |
11,720,280 |
2,344,056 |
9,376,224 |
493,485 |
493,485 |
- - - |
493,485 |
493,485 |
11,720,280 |
0 |
|
15% |
a |
1,758,042 |
9,962,238 |
526,765 |
526,765 |
- - - |
526,765 |
526,765 |
11,766,575 |
46,295 |
|
10% |
a |
1,172,028 |
10,548,252 |
560,044 |
560,044 |
- - - |
560,044 |
560,044 |
11,812,870 |
92,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
12,000,000 |
0 |
(39,986) |
(39,986) |
- - - |
(39,986) |
(39,986) |
11,080,320 |
(919,680) |
|
90% |
a |
10,800,000 |
1,200,000 |
17,186 |
17,186 |
- - - |
17,186 |
17,186 |
11,195,280 |
(804,720) |
|
80% |
a |
9,600,000 |
2,400,000 |
74,358 |
74,358 |
- - - |
74,358 |
74,358 |
11,310,240 |
(689,760) |
|
75% |
a |
9,000,000 |
3,000,000 |
102,944 |
102,944 |
- - - |
102,944 |
102,944 |
11,367,720 |
(632,280) |
|
70% |
a |
8,400,000 |
3,600,000 |
131,530 |
131,530 |
- - - |
131,530 |
131,530 |
11,425,200 |
(574,800) |
|
60% |
a |
7,200,000 |
4,800,000 |
188,703 |
188,703 |
- - - |
188,703 |
188,703 |
11,540,160 |
(459,840) |
|
50% |
a |
6,000,000 |
6,000,000 |
245,875 |
245,875 |
- - - |
245,875 |
245,875 |
11,655,120 |
(344,880) |
|
40% |
a |
4,800,000 |
7,200,000 |
303,047 |
303,047 |
- - - |
303,047 |
303,047 |
11,770,080 |
(229,920) |
|
30% |
a |
3,600,000 |
8,400,000 |
360,219 |
360,219 |
- - - |
360,219 |
360,219 |
11,885,040 |
(114,960) |
|
25% |
a |
3,000,000 |
9,000,000 |
388,805 |
388,805 |
- - - |
388,805 |
388,805 |
11,942,520 |
(57,480) |
|
20% |
12,000,000 |
2,400,000 |
9,600,000 |
417,391 |
417,391 |
- - - |
417,391 |
417,391 |
12,000,000 |
0 |
|
15% |
a |
1,800,000 |
10,200,000 |
445,977 |
445,977 |
- - - |
445,977 |
445,977 |
12,057,480 |
57,480 |
|
10% |
a |
1,200,000 |
10,800,000 |
474,563 |
474,563 |
- - - |
474,563 |
474,563 |
12,114,960 |
114,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,936,000 |
2,484,000 |
54,614 |
54,614 |
- - - |
54,614 |
54,614 |
11,519,798 |
(900,202) |
|
75% |
a |
9,315,000 |
3,105,000 |
78,614 |
78,614 |
- - - |
78,614 |
78,614 |
11,594,815 |
(825,185) |
|
70% |
a |
8,694,000 |
3,726,000 |
102,615 |
102,615 |
- - - |
102,615 |
102,615 |
11,669,832 |
(750,168) |
|
60% |
a |
7,452,000 |
4,968,000 |
150,616 |
150,616 |
- - - |
150,616 |
150,616 |
11,819,866 |
(600,134) |
|
50% |
a |
6,210,000 |
6,210,000 |
198,617 |
198,617 |
- - - |
198,617 |
198,617 |
11,969,899 |
(450,101) |
|
40% |
a |
4,968,000 |
7,452,000 |
246,618 |
246,618 |
- - - |
246,618 |
246,618 |
12,119,933 |
(300,067) |
|
30% |
a |
3,726,000 |
8,694,000 |
294,620 |
294,620 |
- - - |
294,620 |
294,620 |
12,269,966 |
(150,034) |
|
25% |
a |
3,105,000 |
9,315,000 |
318,620 |
318,620 |
- - - |
318,620 |
318,620 |
12,344,983 |
(75,017) |
|
20% |
12,420,000 |
2,484,000 |
9,936,000 |
342,621 |
342,621 |
- - - |
342,621 |
342,621 |
12,420,000 |
0 |
|
15% |
a |
1,863,000 |
10,557,000 |
366,621 |
366,621 |
- - - |
366,621 |
366,621 |
12,495,017 |
75,017 |
|
10% |
a |
1,242,000 |
11,178,000 |
390,622 |
390,622 |
- - - |
390,622 |
390,622 |
12,570,034 |
150,034 |
|
|
