Forest reserve The village Caye Colony

Forest reserve The village Caye Colony

The village
Caye
Colony
Forest reserve
Caye Caulker
PRICE LIST FOR 2010 / 2011 CASH REBATE INCENTIVE FOR THE REMAINDER 2010
Caye Colony ltd. ECO‐CHIC
Home to a myriad of life Seahorses, Manatee's, Dolphins. Mangrove surround most of the island, a natural partition, important habitat, an appealing part of the landscape. The barrier reef is a quarter mile from our shore, this too breaks the waves and protects the island. The water is calm behind the reef, and the boating, diving, snorkeling and fishing all superb. For the informed motivated buyer, land speculator, exotic retirement lifestyle, or for the children and grand children. Caye Colony is a master planned community the theme is "green", surrounded by one hundred acres of forest reserve, and a marine park on a living coral reef. Caye Colony is unrivaled, a good value, no place like this in the world!
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
Lot , 1 743,000.00 $ LOT 26, SOLD
Lot , 2 SOLD LOT 27, 50,000.00 LOT , 3 SOLD LOT 28, SOLD
LOT , 4 SOLD LOT 29, 50,000.00
LOT , 5 SOLD LOT 30, 55,000.00
LOT , 6 55,000.00 LOT 31, 66,000.00
LOT , 7 SOLD LOT 32, 66,000.00
LOT , 8 45,000.00 LOT 33, 850,000.00
LOT , 9 35,000.00 LOT 34, 35, 50,000.00 LOT , 10 35,000.00 LOT 36, 75,000.00
LOT ,11 SOLD LOT 37, 200,000.00
LOT , 12 30,000.00 LOT 38,39,40,41, 50,000.00
LOT , 13 45,000.00 LOT 42, 75,000..00
LOT , 14 SOLD LOT 43, ‐ 46, 55,000.00
LOT , 15 SOLD LOT 47, 40,000.00
LOT , 16 55,000.00 LOT 48, 35,000
LOT , 17 58,000.00 LOT 49, 57,600.00
LOT , 18 55,000.00 LOT 50,51,52 , 55,000.00
LOT , 19 45,0000.00 LOT 53, 45,000.00
LOT , 20 SOLD LOT 54,‐ 60, 49,000.00
LOT , 21 45,000.00 LOT 61, SOLD
LOT , 22 57,500.00 LOT 62, 125,000.00
LOT , 23 SOLD LOT 63, 95,000.00
LOT , 24 SOLD LOT 64, 75,000.00
LOT , 25 SOLD LOT 65, 75,000.00
sold
sold
sold
LOTS 53 to 61
sold
sold
Forest
Reserve
LOT 6
sold
sold
LOTS 62 to 70
sold
sold
LOT 17
sold
sold
sold
The plan has two hotel sites 51
residential lots,12 commercial
locations a central park.
sold
sold
sold
sold
LOT 32
N
#1
65
18
Private beach buffer
32
#33
2.5 acre hotel location
S
33
16
8
Main street
TERMS AVALIABLE
LOTS NOW 45,000.00 CASH ; 50,000.00 U.S.D. 15,000 DOWN 35.000 @ 8% 10 YEARS
,
Inputs
2011
,
@
Key Figures
Loan
Principal
Amount
Annual
Interest
Rate
Loan
Period in
Years
Base
Year of
Loan
Base
Month of
Loan
Year
,
$35,000.00
Annual Loan
Payments
$5,095.80
8.00%
Monthly
Payments
$424.65
10
Interest in First
Calendar Year
$925.64
2010
Interest Over
Term of Loan
$15,958.00
9
Sum of All
Payments
$50,958.00
Month
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Balance
$35,000.00
$34,808.68
$34,616.09
$34,422.21
$34,227.04
$34,030.57
$33,832.79
$33,633.69
$33,433.26
$33,231.50
$33,028.39
$32,823.93
Payments
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
$424.65
Interest
$233.33
$232.06
$230.77
$229.48
$228.18
$226.87
$225.55
$224.22
$222.89
$221.54
$220.19
$218.83
Cumulative
Principal
$191.32
$383.91
$577.79
$772.96
$969.43
$1,167.21
$1,366.31
$1,566.74
$1,768.50
$1,971.61
$2,176.07
$2,381.89
Cumulative
Interest
$233.33
$465.39
$696.16
$925.64
$1,153.82
$1,380.69
$1,606.24
$1,830.46
$2,053.35
$2,274.89
$2,495.08
$2,713.91
Ending
Balance
$34,808.68
$34,616.09
$34,422.21
$34,227.04
$34,030.57
$33,832.79
$33,633.69
$33,433.26
$33,231.50
$33,028.39
$32,823.93
$32,618.11
Year
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
Balance
$34,227.04
$31,781.33
$29,132.30
$26,263.41
$23,156.39
$19,791.50
$16,147.33
$12,200.69
$7,926.48
$3,297.51
Payments
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$5,095.80
$3,397.20
Interest
$2,650.09
$2,446.77
$2,226.91
$1,988.79
$1,730.91
$1,451.62
$1,149.16
$821.59
$466.83
$99.69
Cumulative
Principal
$3,218.67
$5,867.70
$8,736.59
$11,843.61
$15,208.50
$18,852.67
$22,799.31
$27,073.52
$31,702.49
$35,000.00
Cumulative
Interest
$3,575.73
$6,022.50
$8,249.41
$10,238.19
$11,969.10
$13,420.73
$14,569.89
$15,391.48
$15,858.31
$15,958.00
Ending
Balance
$31,781.33
$29,132.30
$26,263.41
$23,156.39
$19,791.50
$16,147.33
$12,200.69
$7,926.48
$3,297.51
$0.00