|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TROPICANA GRAND FAMILY BUNGALOW (Upper
Unit) |
Built-up: + 2600
sft., Land: + 2700
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 |
15,945,660 |
1,771,740 |
52,569 |
52,569 |
- - - |
52,569 |
52,569 |
16,839,326 |
(878,074) |
|
80% |
a |
14,173,920 |
3,543,480 |
164,167 |
164,167 |
- - - |
164,167 |
164,167 |
16,964,765 |
(752,635) |
|
75% |
a |
13,288,050 |
4,429,350 |
219,967 |
219,967 |
- - - |
219,967 |
219,967 |
17,027,484 |
(689,916) |
|
70% |
a |
12,402,180 |
5,315,220 |
275,766 |
275,766 |
- - - |
275,766 |
275,766 |
17,090,204 |
(627,196) |
|
60% |
a |
10,630,440 |
7,086,960 |
387,365 |
387,365 |
- - - |
387,365 |
387,365 |
17,215,643 |
(501,757) |
|
50% |
a |
8,858,700 |
8,858,700 |
498,964 |
498,964 |
- - - |
498,964 |
498,964 |
17,341,082 |
(376,318) |
|
40% |
a |
7,086,960 |
10,630,440 |
610,562 |
610,562 |
- - - |
610,562 |
610,562 |
17,466,522 |
(250,878) |
|
30% |
a |
5,315,220 |
12,402,180 |
722,161 |
722,161 |
- - - |
722,161 |
722,161 |
17,591,961 |
(125,439) |
|
25% |
a |
4,429,350 |
13,288,050 |
777,961 |
777,961 |
- - - |
777,961 |
777,961 |
17,654,680 |
(62,720) |
|
20% |
17,717,400 |
3,543,480 |
14,173,920 |
833,760 |
833,760 |
- - - |
833,760 |
833,760 |
17,717,400 |
0 |
|
15% |
a |
2,657,610 |
15,059,790 |
889,559 |
889,559 |
- - - |
889,559 |
889,559 |
17,780,120 |
62,720 |
|
10% |
a |
1,771,740 |
15,945,660 |
945,359 |
945,359 |
- - - |
945,359 |
945,359 |
17,842,839 |
125,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
16,138,826 |
1,793,203 |
42,187 |
42,187 |
- - - |
42,187 |
42,187 |
16,940,387 |
(991,641) |
|
80% |
a |
14,345,623 |
3,586,406 |
144,023 |
144,023 |
- - - |
144,023 |
144,023 |
17,082,050 |
(849,978) |
|
75% |
a |
13,449,021 |
4,483,007 |
194,940 |
194,940 |
- - - |
194,940 |
194,940 |
17,152,882 |
(779,147) |
|
70% |
a |
12,552,420 |
5,379,609 |
245,858 |
245,858 |
- - - |
245,858 |
245,858 |
17,223,713 |
(708,315) |
|
60% |
a |
10,759,217 |
7,172,811 |
347,693 |
347,693 |
- - - |
347,693 |
347,693 |
17,365,376 |
(566,652) |
|
50% |
a |
8,966,014 |
8,966,014 |
449,528 |
449,528 |
- - - |
449,528 |
449,528 |
17,507,039 |
(424,989) |
|
40% |
a |
7,172,811 |
10,759,217 |
551,363 |
551,363 |
- - - |
551,363 |
551,363 |
17,648,702 |
(283,326) |
|
30% |
a |
5,379,609 |
12,552,420 |
653,198 |
653,198 |
- - - |
653,198 |
653,198 |
17,790,365 |
(141,663) |
|
25% |
a |
4,483,007 |
13,449,021 |
704,115 |
704,115 |
- - - |
704,115 |
704,115 |
17,861,197 |
(70,832) |
|
20% |
17,932,028 |
3,586,406 |
14,345,623 |
755,033 |
755,033 |
- - - |
755,033 |
755,033 |
17,932,028 |
0 |
|
15% |
a |
2,689,804 |
15,242,224 |
805,950 |
805,950 |
- - - |
805,950 |
805,950 |
18,002,860 |
70,832 |
|
10% |
a |
1,793,203 |
16,138,826 |
856,868 |
856,868 |
- - - |
856,868 |
856,868 |
18,073,691 |
141,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
18,360,000 |
0 |
(61,179) |
(61,179) |
- - - |
(61,179) |
(61,179) |
16,952,890 |
(1,407,110) |
|
90% |
a |
16,524,000 |
1,836,000 |
26,295 |
26,295 |
- - - |
26,295 |
26,295 |
17,128,778 |
(1,231,222) |
|
80% |
a |
14,688,000 |
3,672,000 |
113,768 |
113,768 |
- - - |
113,768 |
113,768 |
17,304,667 |
(1,055,333) |
|
75% |
a |
13,770,000 |
4,590,000 |
157,505 |
157,505 |
- - - |
157,505 |
157,505 |
17,392,612 |
(967,388) |
|
70% |
a |
12,852,000 |
5,508,000 |
201,242 |
201,242 |
- - - |
201,242 |
201,242 |
17,480,556 |
(879,444) |
|
60% |
a |
11,016,000 |
7,344,000 |
288,715 |
288,715 |
- - - |
288,715 |
288,715 |
17,656,445 |
(703,555) |
|
50% |
a |
9,180,000 |
9,180,000 |
376,188 |
376,188 |
- - - |
376,188 |
376,188 |
17,832,334 |
(527,666) |
|
40% |
a |
7,344,000 |
11,016,000 |
463,662 |
463,662 |
- - - |
463,662 |
463,662 |
18,008,222 |
(351,778) |
|
30% |
a |
5,508,000 |
12,852,000 |
551,135 |
551,135 |
- - - |
551,135 |
551,135 |
18,184,111 |
(175,889) |
|
25% |
a |
4,590,000 |
13,770,000 |
594,872 |
594,872 |
- - - |
594,872 |
594,872 |
18,272,056 |
(87,944) |
|
20% |
18,360,000 |
3,672,000 |
14,688,000 |
638,609 |
638,609 |
- - - |
638,609 |
638,609 |
18,360,000 |
0 |
|
15% |
a |
2,754,000 |
15,606,000 |
682,345 |
682,345 |
- - - |
682,345 |
682,345 |
18,447,944 |
87,944 |
|
10% |
a |
1,836,000 |
16,524,000 |
726,082 |
726,082 |
- - - |
726,082 |
726,082 |
18,535,889 |
175,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
15,202,080 |
3,800,520 |
83,559 |
83,559 |
- - - |
83,559 |
83,559 |
17,625,292 |
(1,377,308) |
|
75% |
a |
14,251,950 |
4,750,650 |
120,280 |
120,280 |
- - - |
120,280 |
120,280 |
17,740,067 |
(1,262,533) |
|
70% |
a |
13,301,820 |
5,700,780 |
157,001 |
157,001 |
- - - |
157,001 |
157,001 |
17,854,843 |
(1,147,757) |
|
60% |
a |
11,401,560 |
7,601,040 |
230,443 |
230,443 |
- - - |
230,443 |
230,443 |
18,084,394 |
(918,206) |
|
50% |
a |
9,501,300 |
9,501,300 |
303,884 |
303,884 |
- - - |
303,884 |
303,884 |
18,313,946 |
(688,654) |
|
40% |
a |
7,601,040 |
11,401,560 |
377,326 |
377,326 |
- - - |
377,326 |
377,326 |
18,543,497 |
(459,103) |
|
30% |
a |
5,700,780 |
13,301,820 |
450,768 |
450,768 |
- - - |
450,768 |
450,768 |
18,773,049 |
(229,551) |
|
25% |
a |
4,750,650 |
14,251,950 |
487,489 |
487,489 |
- - - |
487,489 |
487,489 |
18,887,824 |
(114,776) |
|
20% |
19,002,600 |
3,800,520 |
15,202,080 |
524,210 |
524,210 |
- - - |
524,210 |
524,210 |
19,002,600 |
0 |
|
15% |
a |
2,850,390 |
16,152,210 |
560,931 |
560,931 |
- - - |
560,931 |
560,931 |
19,117,376 |
114,776 |
|
10% |
a |
1,900,260 |
17,102,340 |
597,651 |
597,651 |
- - - |
597,651 |
597,651 |
19,232,151 |
229,551 |
|