Contract Type: Undivided Interest - Odd Year (UDI)
Points: 154,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $3.92
Maintenance Fees: (77,000 / 1000) * $2.93 = $225.61
Reserve Fund: (77,000 / 1000) * $0.88 = $67.76
Property Tax: (77,000 / 1000) * $0.11 = $8.47
Total HOA Fee: (77,000 / 1000) * $3.92 = $301.84
Program Fee
Program Rate for 1,000 Points: $0.51
Program Fee: (154,000 / 1000) * $0.51 = $78.54
CLUB WYNDHAM Plus Assessment
Annual Fee: $301.84 + $78.54 = $380.38
* Monthly Fee: $380.38 / 12 = $31.70
Reviewing this note from 2011 reminds me how glad I am they corrected the glitch of effectively charging EOY double the CWP rate. Just to clarify the current rate at Smoky Mountains, it is:
Contract Type: Undivided Interest (UDI)
Points: 574,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $4.37
Maintenance Fees: (574,000 / 1000) * $3.44 = $1,974.56
Reserve Fund: (574,000 / 1000) * $0.82 = $470.68
Property Tax: (574,000 / 1000) * $0.11 = $63.14
Total HOA Fee: (574,000 / 1000) * $4.37 = $2,508.38
Program Fee
Program Rate for 1,000 Points: $0.55
Program Fee: (574,000 / 1000) * $0.55 = $315.70