|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TROPICANA GRAND FAMILY BUNGALOW (Two Unit) |
Built-up: + 3644 sft.,
Land: + 2700
sft. |
|
|
Category: 2 1/2
Storey, Type: TX-4 (Ia & Ib) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
23,118,080 |
2,568,676 |
76,214 |
76,214 |
- - - |
76,214 |
76,214 |
24,413,720 |
(1,273,036) |
|
80% |
a |
20,549,405 |
5,137,351 |
238,010 |
238,010 |
- - - |
238,010 |
238,010 |
24,595,583 |
(1,091,173) |
|
75% |
a |
19,265,067 |
6,421,689 |
318,909 |
318,909 |
- - - |
318,909 |
318,909 |
24,686,514 |
(1,000,242) |
|
70% |
a |
17,980,729 |
7,706,027 |
399,807 |
399,807 |
- - - |
399,807 |
399,807 |
24,777,445 |
(909,311) |
|
60% |
a |
15,412,054 |
10,274,702 |
561,603 |
561,603 |
- - - |
561,603 |
561,603 |
24,959,307 |
(727,449) |
|
50% |
a |
12,843,378 |
12,843,378 |
723,399 |
723,399 |
- - - |
723,399 |
723,399 |
25,141,169 |
(545,587) |
|
40% |
a |
10,274,702 |
15,412,054 |
885,196 |
885,196 |
- - - |
885,196 |
885,196 |
25,323,032 |
(363,724) |
|
30% |
a |
7,706,027 |
17,980,729 |
1,046,992 |
1,046,992 |
- - - |
1,046,992 |
1,046,992 |
25,504,894 |
(181,862) |
|
25% |
a |
6,421,689 |
19,265,067 |
1,127,890 |
1,127,890 |
- - - |
1,127,890 |
1,127,890 |
25,595,825 |
(90,931) |
|
20% |
25,686,756 |
5,137,351 |
20,549,405 |
1,208,789 |
1,208,789 |
- - - |
1,208,789 |
1,208,789 |
25,686,756 |
0 |
|
15% |
a |
3,853,013 |
21,833,743 |
1,289,687 |
1,289,687 |
- - - |
1,289,687 |
1,289,687 |
25,777,687 |
90,931 |
|
10% |
a |
2,568,676 |
23,118,080 |
1,370,585 |
1,370,585 |
- - - |
1,370,585 |
1,370,585 |
25,868,618 |
181,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
23,398,133 |
2,599,793 |
61,164 |
61,164 |
- - - |
61,164 |
61,164 |
24,560,240 |
(1,437,685) |
|
80% |
a |
20,798,340 |
5,199,585 |
208,804 |
208,804 |
- - - |
208,804 |
208,804 |
24,765,623 |
(1,232,302) |
|
75% |
a |
19,498,444 |
6,499,481 |
282,625 |
282,625 |
- - - |
282,625 |
282,625 |
24,868,315 |
(1,129,610) |
|
70% |
a |
18,198,548 |
7,799,378 |
356,445 |
356,445 |
- - - |
356,445 |
356,445 |
24,971,007 |
(1,026,918) |
|
60% |
a |
15,598,755 |
10,399,170 |
504,086 |
504,086 |
- - - |
504,086 |
504,086 |
25,176,391 |
(821,534) |
|
50% |
a |
12,998,963 |
12,998,963 |
651,727 |
651,727 |
- - - |
651,727 |
651,727 |
25,381,774 |
(616,151) |
|
40% |
a |
10,399,170 |
15,598,755 |
799,368 |
799,368 |
- - - |
799,368 |
799,368 |
25,587,158 |
(410,767) |
|
30% |
a |
7,799,378 |
18,198,548 |
947,009 |
947,009 |
- - - |
947,009 |
947,009 |
25,792,541 |
(205,384) |
|
25% |
a |
6,499,481 |
19,498,444 |
1,020,829 |
1,020,829 |
- - - |
1,020,829 |
1,020,829 |
25,895,233 |
(102,692) |
|
20% |
25,997,925 |
5,199,585 |
20,798,340 |
1,094,649 |
1,094,649 |
- - - |
1,094,649 |
1,094,649 |
25,997,925 |
0 |
|
15% |
a |
3,899,689 |
22,098,236 |
1,168,470 |
1,168,470 |
- - - |
1,168,470 |
1,168,470 |
26,100,617 |
102,692 |
|
10% |
a |
2,599,793 |
23,398,133 |
1,242,290 |
1,242,290 |
- - - |
1,242,290 |
1,242,290 |
26,203,309 |
205,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
26,618,400 |
0 |
(88,697) |
(88,697) |
- - - |
(88,697) |
(88,697) |
24,578,366 |
(2,040,034) |
|
90% |
a |
23,956,560 |
2,661,840 |
38,122 |
38,122 |
- - - |
38,122 |
38,122 |
24,833,370 |
(1,785,030) |
|
80% |
a |
21,294,720 |
5,323,680 |
164,941 |
164,941 |
- - - |
164,941 |
164,941 |
25,088,374 |
(1,530,026) |
|
75% |
a |
19,963,800 |
6,654,600 |
228,351 |
228,351 |
- - - |
228,351 |
228,351 |
25,215,877 |
(1,402,523) |
|
70% |
a |
18,632,880 |
7,985,520 |
291,761 |
291,761 |
- - - |
291,761 |
291,761 |
25,343,379 |
(1,275,021) |
|
60% |
a |
15,971,040 |
10,647,360 |
418,580 |
418,580 |
- - - |
418,580 |
418,580 |
25,598,383 |
(1,020,017) |
|
50% |
a |
13,309,200 |
13,309,200 |
545,399 |
545,399 |
- - - |
545,399 |
545,399 |
25,853,387 |
(765,013) |
|
40% |
a |
10,647,360 |
15,971,040 |
672,219 |
672,219 |
- - - |
672,219 |
672,219 |
26,108,391 |
(510,009) |
|
30% |
a |
7,985,520 |
18,632,880 |
799,038 |
799,038 |
- - - |
799,038 |
799,038 |
26,363,396 |
(255,004) |
|
25% |
a |
6,654,600 |
19,963,800 |
862,448 |
862,448 |
- - - |
862,448 |
862,448 |
26,490,898 |
(127,502) |
|
20% |
26,618,400 |
5,323,680 |
21,294,720 |
925,857 |
925,857 |
- - - |
925,857 |
925,857 |
26,618,400 |
0 |
|
15% |
a |
3,992,760 |
22,625,640 |
989,267 |
989,267 |
- - - |
989,267 |
989,267 |
26,745,902 |
127,502 |
|
10% |
a |
2,661,840 |
23,956,560 |
1,052,677 |
1,052,677 |
- - - |
1,052,677 |
1,052,677 |
26,873,404 |
255,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
22,040,035 |
5,510,009 |
121,144 |
121,144 |
- - - |
121,144 |
121,144 |
25,553,217 |
(1,996,827) |
|
75% |
a |
20,662,533 |
6,887,511 |
174,382 |
174,382 |
- - - |
174,382 |
174,382 |
25,719,619 |
(1,830,425) |
|
70% |
a |
19,285,031 |
8,265,013 |
227,620 |
227,620 |
- - - |
227,620 |
227,620 |
25,886,021 |
(1,664,023) |
|
60% |
a |
16,530,026 |
11,020,018 |
334,097 |
334,097 |
- - - |
334,097 |
334,097 |
26,218,826 |
(1,331,218) |
|
50% |
a |
13,775,022 |
13,775,022 |
440,573 |
440,573 |
- - - |
440,573 |
440,573 |
26,551,630 |
(998,414) |
|
40% |
a |
11,020,018 |
16,530,026 |
547,049 |
547,049 |
- - - |
547,049 |
547,049 |
26,884,435 |
(665,609) |
|
30% |
a |
8,265,013 |
19,285,031 |
653,525 |
653,525 |
- - - |
653,525 |
653,525 |
27,217,239 |
(332,805) |
|
25% |
a |
6,887,511 |
20,662,533 |
706,763 |
706,763 |
- - - |
706,763 |
706,763 |
27,383,642 |
(166,402) |
|
20% |
27,550,044 |
5,510,009 |
22,040,035 |
760,001 |
760,001 |
- - - |
760,001 |
760,001 |
27,550,044 |
0 |
|
15% |
a |
4,132,507 |
23,417,537 |
813,239 |
813,239 |
- - - |
813,239 |
813,239 |
27,716,446 |
166,402 |
|
10% |
a |
2,755,004 |
24,795,040 |
866,477 |
866,477 |
- - - |
866,477 |
866,477 |
27,882,849 |
332,805 |
|