|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TROPIKANA GRAND FAMILY BUNGALOW (Two Unit) |
|
|
|
|
Built-up: + 3648 sft., Land: + 3059 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 |
26,743,981 |
2,971,553 |
88,168 |
88,168 |
- - - |
88,168 |
88,168 |
28,242,833 |
(1,472,702) |
|
80% |
a |
23,772,428 |
5,943,107 |
275,341 |
275,341 |
- - - |
275,341 |
275,341 |
28,453,219 |
(1,262,316) |
|
75% |
a |
22,286,651 |
7,428,884 |
368,927 |
368,927 |
- - - |
368,927 |
368,927 |
28,558,412 |
(1,157,123) |
|
70% |
a |
20,800,874 |
8,914,660 |
462,514 |
462,514 |
- - - |
462,514 |
462,514 |
28,663,605 |
(1,051,930) |
|
60% |
a |
17,829,321 |
11,886,214 |
649,686 |
649,686 |
- - - |
649,686 |
649,686 |
28,873,991 |
(841,544) |
|
50% |
a |
14,857,767 |
14,857,767 |
836,859 |
836,859 |
- - - |
836,859 |
836,859 |
29,084,377 |
(631,158) |
|
40% |
a |
11,886,214 |
17,829,321 |
1,024,032 |
1,024,032 |
- - - |
1,024,032 |
1,024,032 |
29,294,763 |
(420,772) |
|
30% |
a |
8,914,660 |
20,800,874 |
1,211,205 |
1,211,205 |
- - - |
1,211,205 |
1,211,205 |
29,505,149 |
(210,386) |
|
25% |
a |
7,428,884 |
22,286,651 |
1,304,792 |
1,304,792 |
- - - |
1,304,792 |
1,304,792 |
29,610,342 |
(105,193) |
|
20% |
29,715,535 |
5,943,107 |
23,772,428 |
1,398,378 |
1,398,378 |
- - - |
1,398,378 |
1,398,378 |
29,715,535 |
0 |
|
15% |
a |
4,457,330 |
25,258,204 |
1,491,965 |
1,491,965 |
- - - |
1,491,965 |
1,491,965 |
29,820,727 |
105,193 |
|
10% |
a |
2,971,553 |
26,743,981 |
1,585,551 |
1,585,551 |
- - - |
1,585,551 |
1,585,551 |
29,925,920 |
210,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
27,067,957 |
3,007,551 |
70,757 |
70,757 |
- - - |
70,757 |
70,757 |
28,412,333 |
(1,663,176) |
|
80% |
a |
24,060,407 |
6,015,102 |
241,554 |
241,554 |
- - - |
241,554 |
241,554 |
28,649,929 |
(1,425,579) |
|
75% |
a |
22,556,631 |
7,518,877 |
326,952 |
326,952 |
- - - |
326,952 |
326,952 |
28,768,727 |
(1,306,781) |
|
70% |
a |
21,052,856 |
9,022,652 |
412,351 |
412,351 |
- - - |
412,351 |
412,351 |
28,887,526 |
(1,187,983) |
|
60% |
a |
18,045,305 |
12,030,203 |
583,148 |
583,148 |
- - - |
583,148 |
583,148 |
29,125,122 |
(950,386) |
|
50% |
a |
15,037,754 |
15,037,754 |
753,946 |
753,946 |
- - - |
753,946 |
753,946 |
29,362,719 |
(712,790) |
|
40% |
a |
12,030,203 |
18,045,305 |
924,743 |
924,743 |
- - - |
924,743 |
924,743 |
29,600,315 |
(475,193) |
|
30% |
a |
9,022,652 |
21,052,856 |
1,095,540 |
1,095,540 |
- - - |
1,095,540 |
1,095,540 |
29,837,912 |
(237,597) |
|
25% |
a |
7,518,877 |
22,556,631 |
1,180,939 |
1,180,939 |
- - - |
1,180,939 |
1,180,939 |
29,956,710 |
(118,798) |
|
20% |
30,075,508 |
6,015,102 |
24,060,407 |
1,266,337 |
1,266,337 |
- - - |
1,266,337 |
1,266,337 |
30,075,508 |
0 |
|
15% |
a |
4,511,326 |
25,564,182 |
1,351,736 |
1,351,736 |
- - - |
1,351,736 |
1,351,736 |
30,194,306 |
118,798 |
|
10% |
a |
3,007,551 |
27,067,957 |
1,437,134 |
1,437,134 |
- - - |
1,437,134 |
1,437,134 |
30,313,105 |
237,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
30,793,300 |
0 |
(102,609) |
(102,609) |
- - - |
(102,609) |
(102,609) |
28,433,301 |
(2,359,999) |
|
90% |
a |
27,713,970 |
3,079,330 |
44,101 |
44,101 |
- - - |
44,101 |
44,101 |
28,728,301 |
(2,064,999) |
|
80% |
a |
24,634,640 |
6,158,660 |
190,811 |
190,811 |
- - - |
190,811 |
190,811 |
29,023,301 |
(1,769,999) |
|
75% |
a |
23,094,975 |
7,698,325 |
264,166 |
264,166 |
- - - |
264,166 |
264,166 |
29,170,801 |
(1,622,499) |
|
70% |
a |
21,555,310 |
9,237,990 |
337,521 |
337,521 |
- - - |
337,521 |
337,521 |
29,318,301 |
(1,474,999) |
|
60% |
a |
18,475,980 |
12,317,320 |
484,231 |
484,231 |
- - - |
484,231 |
484,231 |
29,613,301 |
(1,179,999) |
|
50% |
a |
15,396,650 |
15,396,650 |
630,941 |
630,941 |
- - - |
630,941 |
630,941 |
29,908,301 |
(884,999) |
|
40% |
a |
12,317,320 |
18,475,980 |
777,651 |
777,651 |
- - - |
777,651 |
777,651 |
30,203,300 |
(590,000) |
|
30% |
a |
9,237,990 |
21,555,310 |
924,361 |
924,361 |
- - - |
924,361 |
924,361 |
30,498,300 |
(295,000) |
|
25% |
a |
7,698,325 |
23,094,975 |
997,716 |
997,716 |
- - - |
997,716 |
997,716 |
30,645,800 |
(147,500) |
|
20% |
30,793,300 |
6,158,660 |
24,634,640 |
1,071,071 |
1,071,071 |
- - - |
1,071,071 |
1,071,071 |
30,793,300 |
0 |
|
15% |
a |
4,618,995 |
26,174,305 |
1,144,426 |
1,144,426 |
- - - |
1,144,426 |
1,144,426 |
30,940,800 |
147,500 |
|
10% |
a |
3,079,330 |
27,713,970 |
1,217,781 |
1,217,781 |
- - - |
1,217,781 |
1,217,781 |
31,088,300 |
295,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
25,496,852 |
6,374,213 |
140,145 |
140,145 |
- - - |
140,145 |
140,145 |
29,561,051 |
(2,310,015) |
|
75% |
a |
23,903,299 |
7,967,766 |
201,733 |
201,733 |
- - - |
201,733 |
201,733 |
29,753,552 |
(2,117,514) |
|
70% |
a |
22,309,746 |
9,561,320 |
263,321 |
263,321 |
- - - |
263,321 |
263,321 |
29,946,053 |
(1,925,012) |
|
60% |
a |
19,122,639 |
12,748,426 |
386,497 |
386,497 |
- - - |
386,497 |
386,497 |
30,331,056 |
(1,540,010) |
|
50% |
a |
15,935,533 |
15,935,533 |
509,673 |
509,673 |
- - - |
509,673 |
509,673 |
30,716,058 |
(1,155,007) |
|
40% |
a |
12,748,426 |
19,122,639 |
632,849 |
632,849 |
- - - |
632,849 |
632,849 |
31,101,061 |
(770,005) |
|
30% |
a |
9,561,320 |
22,309,746 |
756,026 |
756,026 |
- - - |
756,026 |
756,026 |
31,486,063 |
(385,002) |
|
25% |
a |
7,967,766 |
23,903,299 |
817,614 |
817,614 |
- - - |
817,614 |
817,614 |
31,678,564 |
(192,501) |
|
20% |
31,871,066 |
6,374,213 |
25,496,852 |
879,202 |
879,202 |
- - - |
879,202 |
879,202 |
31,871,066 |
0 |
|
15% |
a |
4,780,660 |
27,090,406 |
940,790 |
940,790 |
- - - |
940,790 |
940,790 |
32,063,567 |
192,501 |
|
10% |
a |
3,187,107 |
28,683,959 |
1,002,378 |
1,002,378 |
- - - |
1,002,378 |
1,002,378 |
32,256,068 |
385,002 |
|
|
|