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