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