not a million point contract, but close>>>>extrapolate to a million
heres my 885000 CWA
Contract Type: Undivided Interest (UDI)
Points: 885,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $4.90
Maintenance Fees: (885,000 / 1000) * $4.90 = $4,336.50
Total HOA Fee: (885,000 / 1000) * $4.90 = $4,336.50
Program Fee
Program Rate for 1,000 Points: $0.55
Program Fee: (885,000 / 1000) * $0.55 = $486.75
CLUB WYNDHAM Plus Assessment
Annual Fee: $4,336.50 + $486.75 = $4,823.25
* Monthly Fee: $4,823.25 / 12 = $401.94
and here a million at Harbor Lights
Contract Type: Undivided Interest (UDI)
Points: 1,031,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $5.33
Maintenance Fees: (1,031,000 / 1000) * $4.06 = $4,185.86
Reserve Fund: (1,031,000 / 1000) * $0.82 = $845.42
Property Tax: (1,031,000 / 1000) * $0.45 = $463.95
Total HOA Fee: (1,031,000 / 1000) * $5.33 = $5,495.23
Program Fee
Program Rate for 1,000 Points: $0.57
Program Fee: (1,031,000 / 1000) * $0.57 = $587.67
CLUB WYNDHAM Plus Assessment
Annual Fee: $5,495.23 + $587.67 = $6,082.90
* Monthly Fee: $6,082.90 / 12 = $506.91
and 721000 Star Island
Contract Type: Undivided Interest (UDI)
Points: 721,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $5.28
Maintenance Fees: (721,000 / 1000) * $3.77 = $2,718.17
Reserve Fund: (721,000 / 1000) * $1.03 = $742.63
Property Tax: (721,000 / 1000) * $0.48 = $346.08
Total HOA Fee: (721,000 / 1000) * $5.28 = $3,806.88
Program Fee
Program Rate for 1,000 Points: $0.57
Program Fee: (721,000 / 1000) * $0.57 = $410.97
CLUB WYNDHAM Plus Assessment
Annual Fee: $3,806.88 + $410.97 = $4,217.85
* Monthly Fee: $4,217.85 / 12 = $351.49
heres my 885000 CWA
Contract Type: Undivided Interest (UDI)
Points: 885,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $4.90
Maintenance Fees: (885,000 / 1000) * $4.90 = $4,336.50
Total HOA Fee: (885,000 / 1000) * $4.90 = $4,336.50
Program Fee
Program Rate for 1,000 Points: $0.55
Program Fee: (885,000 / 1000) * $0.55 = $486.75
CLUB WYNDHAM Plus Assessment
Annual Fee: $4,336.50 + $486.75 = $4,823.25
* Monthly Fee: $4,823.25 / 12 = $401.94
and here a million at Harbor Lights
Contract Type: Undivided Interest (UDI)
Points: 1,031,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $5.33
Maintenance Fees: (1,031,000 / 1000) * $4.06 = $4,185.86
Reserve Fund: (1,031,000 / 1000) * $0.82 = $845.42
Property Tax: (1,031,000 / 1000) * $0.45 = $463.95
Total HOA Fee: (1,031,000 / 1000) * $5.33 = $5,495.23
Program Fee
Program Rate for 1,000 Points: $0.57
Program Fee: (1,031,000 / 1000) * $0.57 = $587.67
CLUB WYNDHAM Plus Assessment
Annual Fee: $5,495.23 + $587.67 = $6,082.90
* Monthly Fee: $6,082.90 / 12 = $506.91
and 721000 Star Island
Contract Type: Undivided Interest (UDI)
Points: 721,000
Total HOA Fee
Total HOA Fee for 1,000 Points: $5.28
Maintenance Fees: (721,000 / 1000) * $3.77 = $2,718.17
Reserve Fund: (721,000 / 1000) * $1.03 = $742.63
Property Tax: (721,000 / 1000) * $0.48 = $346.08
Total HOA Fee: (721,000 / 1000) * $5.28 = $3,806.88
Program Fee
Program Rate for 1,000 Points: $0.57
Program Fee: (721,000 / 1000) * $0.57 = $410.97
CLUB WYNDHAM Plus Assessment
Annual Fee: $3,806.88 + $410.97 = $4,217.85
* Monthly Fee: $4,217.85 / 12 = $351.49
Comment