|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TROPICANA GRAND FAMILY BUNGALOW (Ground
Unit) |
Built-up: + 1044
sft., Land: + 2700
sft. |
|
|
Category: 2 1/2
Storey, Type: TX-4 (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 |
7,172,420 |
796,936 |
23,646 |
23,646 |
- - - |
23,646 |
23,646 |
7,574,395 |
(394,961) |
|
80% |
a |
6,375,485 |
1,593,871 |
73,843 |
73,843 |
- - - |
73,843 |
73,843 |
7,630,818 |
(338,538) |
|
75% |
a |
5,977,017 |
1,992,339 |
98,942 |
98,942 |
- - - |
98,942 |
98,942 |
7,659,029 |
(310,327) |
|
70% |
a |
5,578,549 |
2,390,807 |
124,041 |
124,041 |
- - - |
124,041 |
124,041 |
7,687,241 |
(282,115) |
|
60% |
a |
4,781,614 |
3,187,742 |
174,238 |
174,238 |
- - - |
174,238 |
174,238 |
7,743,664 |
(225,692) |
|
50% |
a |
3,984,678 |
3,984,678 |
224,436 |
224,436 |
- - - |
224,436 |
224,436 |
7,800,087 |
(169,269) |
|
40% |
a |
3,187,742 |
4,781,614 |
274,633 |
274,633 |
- - - |
274,633 |
274,633 |
7,856,510 |
(112,846) |
|
30% |
a |
2,390,807 |
5,578,549 |
324,831 |
324,831 |
- - - |
324,831 |
324,831 |
7,912,933 |
(56,423) |
|
25% |
a |
1,992,339 |
5,977,017 |
349,930 |
349,930 |
- - - |
349,930 |
349,930 |
7,941,144 |
(28,212) |
|
20% |
7,969,356 |
1,593,871 |
6,375,485 |
375,029 |
375,029 |
- - - |
375,029 |
375,029 |
7,969,356 |
0 |
|
15% |
a |
1,195,403 |
6,773,953 |
400,127 |
400,127 |
- - - |
400,127 |
400,127 |
7,997,568 |
28,212 |
|
10% |
a |
796,936 |
7,172,420 |
425,226 |
425,226 |
- - - |
425,226 |
425,226 |
8,025,779 |
56,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
7,259,307 |
806,590 |
18,976 |
18,976 |
- - - |
18,976 |
18,976 |
7,619,853 |
(446,044) |
|
80% |
a |
6,452,717 |
1,613,179 |
64,782 |
64,782 |
- - - |
64,782 |
64,782 |
7,683,573 |
(382,324) |
|
75% |
a |
6,049,423 |
2,016,474 |
87,685 |
87,685 |
- - - |
87,685 |
87,685 |
7,715,433 |
(350,463) |
|
70% |
a |
5,646,128 |
2,419,769 |
110,588 |
110,588 |
- - - |
110,588 |
110,588 |
7,747,294 |
(318,603) |
|
60% |
a |
4,839,538 |
3,226,359 |
156,393 |
156,393 |
- - - |
156,393 |
156,393 |
7,811,014 |
(254,882) |
|
50% |
a |
4,032,948 |
4,032,948 |
202,199 |
202,199 |
- - - |
202,199 |
202,199 |
7,874,735 |
(191,162) |
|
40% |
a |
3,226,359 |
4,839,538 |
248,005 |
248,005 |
- - - |
248,005 |
248,005 |
7,938,456 |
(127,441) |
|
30% |
a |
2,419,769 |
5,646,128 |
293,811 |
293,811 |
- - - |
293,811 |
293,811 |
8,002,176 |
(63,721) |
|
25% |
a |
2,016,474 |
6,049,423 |
316,714 |
316,714 |
- - - |
316,714 |
316,714 |
8,034,036 |
(31,860) |
|
20% |
8,065,897 |
1,613,179 |
6,452,717 |
339,617 |
339,617 |
- - - |
339,617 |
339,617 |
8,065,897 |
0 |
|
15% |
a |
1,209,885 |
6,856,012 |
362,520 |
362,520 |
- - - |
362,520 |
362,520 |
8,097,757 |
31,860 |
|
10% |
a |
806,590 |
7,259,307 |
385,423 |
385,423 |
- - - |
385,423 |
385,423 |
8,129,617 |
63,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
8,258,400 |
0 |
(27,518) |
(27,518) |
- - - |
(27,518) |
(27,518) |
7,625,476 |
(632,924) |
|
90% |
a |
7,432,560 |
825,840 |
11,827 |
11,827 |
- - - |
11,827 |
11,827 |
7,704,592 |
(553,808) |
|
80% |
a |
6,606,720 |
1,651,680 |
51,173 |
51,173 |
- - - |
51,173 |
51,173 |
7,783,707 |
(474,693) |
|
75% |
a |
6,193,800 |
2,064,600 |
70,846 |
70,846 |
- - - |
70,846 |
70,846 |
7,823,265 |
(435,135) |
|
70% |
a |
5,780,880 |
2,477,520 |
90,519 |
90,519 |
- - - |
90,519 |
90,519 |
7,862,823 |
(395,577) |
|
60% |
a |
4,955,040 |
3,303,360 |
129,865 |
129,865 |
- - - |
129,865 |
129,865 |
7,941,938 |
(316,462) |
|
50% |
a |
4,129,200 |
4,129,200 |
169,211 |
169,211 |
- - - |
169,211 |
169,211 |
8,021,054 |
(237,346) |
|
40% |
a |
3,303,360 |
4,955,040 |
208,557 |
208,557 |
- - - |
208,557 |
208,557 |
8,100,169 |
(158,231) |
|
30% |
a |
2,477,520 |
5,780,880 |
247,903 |
247,903 |
- - - |
247,903 |
247,903 |
8,179,285 |
(79,115) |
|
25% |
a |
2,064,600 |
6,193,800 |
267,576 |
267,576 |
- - - |
267,576 |
267,576 |
8,218,842 |
(39,558) |
|
20% |
8,258,400 |
1,651,680 |
6,606,720 |
287,249 |
287,249 |
- - - |
287,249 |
287,249 |
8,258,400 |
0 |
|
15% |
a |
1,238,760 |
7,019,640 |
306,922 |
306,922 |
- - - |
306,922 |
306,922 |
8,297,958 |
39,558 |
|
10% |
a |
825,840 |
7,432,560 |
326,595 |
326,595 |
- - - |
326,595 |
326,595 |
8,337,515 |
79,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
6,837,955 |
1,709,489 |
37,585 |
37,585 |
- - - |
37,585 |
37,585 |
7,927,925 |
(619,519) |
|
75% |
a |
6,410,583 |
2,136,861 |
54,102 |
54,102 |
- - - |
54,102 |
54,102 |
7,979,552 |
(567,892) |
|
70% |
a |
5,983,211 |
2,564,233 |
70,620 |
70,620 |
- - - |
70,620 |
70,620 |
8,031,178 |
(516,266) |
|
60% |
a |
5,128,466 |
3,418,978 |
103,654 |
103,654 |
- - - |
103,654 |
103,654 |
8,134,432 |
(413,012) |
|
50% |
a |
4,273,722 |
4,273,722 |
136,688 |
136,688 |
- - - |
136,688 |
136,688 |
8,237,685 |
(309,759) |
|
40% |
a |
3,418,978 |
5,128,466 |
169,723 |
169,723 |
- - - |
169,723 |
169,723 |
8,340,938 |
(206,506) |
|
30% |
a |
2,564,233 |
5,983,211 |
202,757 |
202,757 |
- - - |
202,757 |
202,757 |
8,444,191 |
(103,253) |
|
25% |
a |
2,136,861 |
6,410,583 |
219,274 |
219,274 |
- - - |
219,274 |
219,274 |
8,495,817 |
(51,627) |
|
20% |
8,547,444 |
1,709,489 |
6,837,955 |
235,792 |
235,792 |
- - - |
235,792 |
235,792 |
8,547,444 |
0 |
|
15% |
a |
1,282,117 |
7,265,327 |
252,309 |
252,309 |
- - - |
252,309 |
252,309 |
8,599,071 |
51,627 |
|
10% |
a |
854,744 |
7,692,700 |
268,826 |
268,826 |
- - - |
268,826 |
268,826 |
8,650,697 |
103,253 |
|