|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TROPIKANA GRAND FAMILY BUNGALOW (Ground Unit) |
|
|
|
|
Built-up: + 1044 sft., Land: + 3059 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 |
8,242,441 |
915,827 |
27,173 |
27,173 |
- - - |
27,173 |
27,173 |
8,704,384 |
(453,884) |
|
80% |
a |
7,326,615 |
1,831,654 |
84,859 |
84,859 |
- - - |
84,859 |
84,859 |
8,769,225 |
(389,043) |
|
75% |
a |
6,868,701 |
2,289,567 |
113,703 |
113,703 |
- - - |
113,703 |
113,703 |
8,801,645 |
(356,623) |
|
70% |
a |
6,410,788 |
2,747,480 |
142,546 |
142,546 |
- - - |
142,546 |
142,546 |
8,834,065 |
(324,203) |
|
60% |
a |
5,494,961 |
3,663,307 |
200,232 |
200,232 |
- - - |
200,232 |
200,232 |
8,898,906 |
(259,362) |
|
50% |
a |
4,579,134 |
4,579,134 |
257,918 |
257,918 |
- - - |
257,918 |
257,918 |
8,963,747 |
(194,522) |
|
40% |
a |
3,663,307 |
5,494,961 |
315,605 |
315,605 |
- - - |
315,605 |
315,605 |
9,028,587 |
(129,681) |
|
30% |
a |
2,747,480 |
6,410,788 |
373,291 |
373,291 |
- - - |
373,291 |
373,291 |
9,093,428 |
(64,841) |
|
25% |
a |
2,289,567 |
6,868,701 |
402,134 |
402,134 |
- - - |
402,134 |
402,134 |
9,125,848 |
(32,420) |
|
20% |
9,158,268 |
1,831,654 |
7,326,615 |
430,977 |
430,977 |
- - - |
430,977 |
430,977 |
9,158,268 |
0 |
|
15% |
a |
1,373,740 |
7,784,528 |
459,820 |
459,820 |
- - - |
459,820 |
459,820 |
9,190,688 |
32,420 |
|
10% |
a |
915,827 |
8,242,441 |
488,664 |
488,664 |
- - - |
488,664 |
488,664 |
9,223,109 |
64,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
8,342,290 |
926,921 |
21,807 |
21,807 |
- - - |
21,807 |
21,807 |
8,756,624 |
(512,587) |
|
80% |
a |
7,415,369 |
1,853,842 |
74,446 |
74,446 |
- - - |
74,446 |
74,446 |
8,829,851 |
(439,361) |
|
75% |
a |
6,951,908 |
2,317,303 |
100,766 |
100,766 |
- - - |
100,766 |
100,766 |
8,866,464 |
(402,747) |
|
70% |
a |
6,488,448 |
2,780,763 |
127,086 |
127,086 |
- - - |
127,086 |
127,086 |
8,903,077 |
(366,134) |
|
60% |
a |
5,561,527 |
3,707,685 |
179,725 |
179,725 |
- - - |
179,725 |
179,725 |
8,976,304 |
(292,907) |
|
50% |
a |
4,634,606 |
4,634,606 |
232,364 |
232,364 |
- - - |
232,364 |
232,364 |
9,049,531 |
(219,680) |
|
40% |
a |
3,707,685 |
5,561,527 |
285,004 |
285,004 |
- - - |
285,004 |
285,004 |
9,122,758 |
(146,454) |
|
30% |
a |
2,780,763 |
6,488,448 |
337,643 |
337,643 |
- - - |
337,643 |
337,643 |
9,195,985 |
(73,227) |
|
25% |
a |
2,317,303 |
6,951,908 |
363,963 |
363,963 |
- - - |
363,963 |
363,963 |
9,232,598 |
(36,613) |
|
20% |
9,269,211 |
1,853,842 |
7,415,369 |
390,283 |
390,283 |
- - - |
390,283 |
390,283 |
9,269,211 |
0 |
|
15% |
a |
1,390,382 |
7,878,830 |
416,602 |
416,602 |
- - - |
416,602 |
416,602 |
9,305,825 |
36,613 |
|
10% |
a |
926,921 |
8,342,290 |
442,922 |
442,922 |
- - - |
442,922 |
442,922 |
9,342,438 |
73,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
9,490,433 |
0 |
(31,624) |
(31,624) |
- - - |
(31,624) |
(31,624) |
8,763,087 |
(727,347) |
|
90% |
a |
8,541,390 |
949,043 |
13,592 |
13,592 |
- - - |
13,592 |
13,592 |
8,854,005 |
(636,428) |
|
80% |
a |
7,592,347 |
1,898,087 |
58,808 |
58,808 |
- - - |
58,808 |
58,808 |
8,944,923 |
(545,510) |
|
75% |
a |
7,117,825 |
2,372,608 |
81,416 |
81,416 |
- - - |
81,416 |
81,416 |
8,990,382 |
(500,051) |
|
70% |
a |
6,643,303 |
2,847,130 |
104,023 |
104,023 |
- - - |
104,023 |
104,023 |
9,035,842 |
(454,592) |
|
60% |
a |
5,694,260 |
3,796,173 |
149,239 |
149,239 |
- - - |
149,239 |
149,239 |
9,126,760 |
(363,673) |
|
50% |
a |
4,745,217 |
4,745,217 |
194,455 |
194,455 |
- - - |
194,455 |
194,455 |
9,217,678 |
(272,755) |
|
40% |
a |
3,796,173 |
5,694,260 |
239,671 |
239,671 |
- - - |
239,671 |
239,671 |
9,308,597 |
(181,837) |
|
30% |
a |
2,847,130 |
6,643,303 |
284,886 |
284,886 |
- - - |
284,886 |
284,886 |
9,399,515 |
(90,918) |
|
25% |
a |
2,372,608 |
7,117,825 |
307,494 |
307,494 |
- - - |
307,494 |
307,494 |
9,444,974 |
(45,459) |
|
20% |
9,490,433 |
1,898,087 |
7,592,347 |
330,102 |
330,102 |
- - - |
330,102 |
330,102 |
9,490,433 |
0 |
|
15% |
a |
1,423,565 |
8,066,868 |
352,710 |
352,710 |
- - - |
352,710 |
352,710 |
9,535,893 |
45,459 |
|
10% |
a |
949,043 |
8,541,390 |
375,318 |
375,318 |
- - - |
375,318 |
375,318 |
9,581,352 |
90,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
7,858,079 |
1,964,520 |
43,192 |
43,192 |
- - - |
43,192 |
43,192 |
9,110,657 |
(711,942) |
|
75% |
a |
7,366,949 |
2,455,650 |
62,174 |
62,174 |
- - - |
62,174 |
62,174 |
9,169,985 |
(652,613) |
|
70% |
a |
6,875,819 |
2,946,780 |
81,155 |
81,155 |
- - - |
81,155 |
81,155 |
9,229,314 |
(593,285) |
|
60% |
a |
5,893,559 |
3,929,039 |
119,118 |
119,118 |
- - - |
119,118 |
119,118 |
9,347,971 |
(474,628) |
|
50% |
a |
4,911,299 |
4,911,299 |
157,080 |
157,080 |
- - - |
157,080 |
157,080 |
9,466,628 |
(355,971) |
|
40% |
a |
3,929,039 |
5,893,559 |
195,043 |
195,043 |
- - - |
195,043 |
195,043 |
9,585,285 |
(237,314) |
|
30% |
a |
2,946,780 |
6,875,819 |
233,006 |
233,006 |
- - - |
233,006 |
233,006 |
9,703,942 |
(118,657) |
|
25% |
a |
2,455,650 |
7,366,949 |
251,987 |
251,987 |
- - - |
251,987 |
251,987 |
9,763,270 |
(59,328) |
|
20% |
9,822,599 |
1,964,520 |
7,858,079 |
270,968 |
270,968 |
- - - |
270,968 |
270,968 |
9,822,599 |
0 |
|
15% |
a |
1,473,390 |
8,349,209 |
289,950 |
289,950 |
- - - |
289,950 |
289,950 |
9,881,927 |
59,328 |
|
10% |
a |
982,260 |
8,840,339 |
308,931 |
308,931 |
- - - |
308,931 |
308,931 |
9,941,255 |
118,657 |
|