Payment Schedule

TROPIKANA GRAND FAMILY BUNGALOW (Upper Unit)

Built-up: + 2604 sft., Land: + 3059 sft.

Category: 2 ¹/₂ Storey, Type: TX-4 (Ia)

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

18,501,540

2,055,727

60,995

60,995

- - -

60,995

60,995

19,538,448

(1,018,818)

80%

a

16,445,813

4,111,453

190,481

190,481

- - -

190,481

190,481

19,683,994

(873,273)

75%

a

15,417,950

5,139,317

255,225

255,225

- - -

255,225

255,225

19,756,766

(800,500)

70%

a

14,390,086

6,167,180

319,968

319,968

- - -

319,968

319,968

19,829,539

(727,727)

60%

a

12,334,360

8,222,907

449,454

449,454

- - -

449,454

449,454

19,975,085

(582,182)

50%

a

10,278,633

10,278,633

578,941

578,941

- - -

578,941

578,941

20,120,630

(436,636)

40%

a

8,222,907

12,334,360

708,428

708,428

- - -

708,428

708,428

20,266,175

(291,091)

30%

a

6,167,180

14,390,086

837,914

837,914

- - -

837,914

837,914

20,411,721

(145,545)

25%

a

5,139,317

15,417,950

902,657

902,657

- - -

902,657

902,657

20,484,494

(72,773)

20%

20,557,266

4,111,453

16,445,813

967,401

967,401

- - -

967,401

967,401

20,557,266

0

15%

a

3,083,590

17,473,676

1,032,144

1,032,144

- - -

1,032,144

1,032,144

20,630,039

72,773

10%

a

2,055,727

18,501,540

1,096,887

1,096,887

- - -

1,096,887

1,096,887

20,702,812

145,545

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

18,725,667

2,080,630

48,950

48,950

- - -

48,950

48,950

19,655,709

(1,150,588)

80%

a

16,645,037

4,161,259

167,107

167,107

- - -

167,107

167,107

19,820,078

(986,218)

75%

a

15,604,723

5,201,574

226,186

226,186

- - -

226,186

226,186

19,902,263

(904,034)

70%

a

14,564,408

6,241,889

285,265

285,265

- - -

285,265

285,265

19,984,448

(821,849)

60%

a

12,483,778

8,322,519

403,423

403,423

- - -

403,423

403,423

20,148,818

(657,479)

50%

a

10,403,148

10,403,148

521,581

521,581

- - -

521,581

521,581

20,313,188

(493,109)

40%

a

8,322,519

12,483,778

639,739

639,739

- - -

639,739

639,739

20,477,557

(328,739)

30%

a

6,241,889

14,564,408

757,897

757,897

- - -

757,897

757,897

20,641,927

(164,370)

25%

a

5,201,574

15,604,723

816,976

816,976

- - -

816,976

816,976

20,724,112

(82,185)

20%

20,806,297

4,161,259

16,645,037

876,055

876,055

- - -

876,055

876,055

20,806,297

0

15%

a

3,120,945

17,685,352

935,134

935,134

- - -

935,134

935,134

20,888,482

82,185

10%

a

2,080,630

18,725,667

994,212

994,212

- - -

994,212

994,212

20,970,667

164,370

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

21,302,867

0

(70,985)

(70,985)

- - -

(70,985)

(70,985)

19,670,215

(1,632,652)

90%

a

19,172,580

2,130,287

30,509

30,509

- - -

30,509

30,509

19,874,296

(1,428,570)

80%

a

17,042,293

4,260,573

132,004

132,004

- - -

132,004

132,004

20,078,378

(1,224,489)

75%

a

15,977,150

5,325,717

182,751

182,751

- - -

182,751

182,751

20,180,419

(1,122,448)

70%

a

14,912,007

6,390,860

233,498

233,498

- - -

233,498

233,498

20,282,459

(1,020,407)

60%

a

12,781,720

8,521,147

334,992

334,992

- - -

334,992

334,992

20,486,541

(816,326)

50%

a

10,651,433

10,651,433

436,486

436,486

- - -

436,486

436,486

20,690,622

(612,244)

40%

a

8,521,147

12,781,720

537,981

537,981

- - -

537,981

537,981

20,894,704

(408,163)

30%

a

6,390,860

14,912,007

639,475

639,475

- - -

639,475

639,475

21,098,785

(204,081)

25%

a

5,325,717

15,977,150

690,222

690,222

- - -

690,222

690,222

21,200,826

(102,041)

20%

21,302,867

4,260,573

17,042,293

740,969

740,969

- - -

740,969

740,969

21,302,867

0

15%

a

3,195,430

18,107,437

791,716

791,716

- - -

791,716

791,716

21,404,907

102,041

10%

a

2,130,287

19,172,580

842,464

842,464

- - -

842,464

842,464

21,506,948

204,081

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

17,638,774

4,409,693

96,952

96,952

- - -

96,952

96,952

20,450,394

(1,598,073)

75%

a

16,536,350

5,512,117

139,559

139,559

- - -

139,559

139,559

20,583,567

(1,464,900)

70%

a

15,433,927

6,614,540

182,166

182,166

- - -

182,166

182,166

20,716,740

(1,331,727)

60%

a

13,229,080

8,819,387

267,379

267,379

- - -

267,379

267,379

20,983,085

(1,065,382)

50%

a

11,024,234

11,024,234

352,593

352,593

- - -

352,593

352,593

21,249,431

(799,036)

40%

a

8,819,387

13,229,080

437,807

437,807

- - -

437,807

437,807

21,515,776

(532,691)

30%

a

6,614,540

15,433,927

523,020

523,020

- - -

523,020

523,020

21,782,122

(266,345)

25%

a

5,512,117

16,536,350

565,627

565,627

- - -

565,627

565,627

21,915,294

(133,173)

20%

22,048,467

4,409,693

17,638,774

608,234

608,234

- - -

608,234

608,234

22,048,467

0

15%

a

3,307,270

18,741,197

650,840

650,840

- - -

650,840

650,840

22,181,640

133,173

10%

a

2,204,847

19,843,620

693,447

693,447

- - -

693,447

693,447

22,314,812

266,345