BLTAvailable✨✨✨✨✨Banked Points
Bay Lake Tower
Listed by DVC Sales · Listing #734
Lifetime Cost / ptⓘ
$13.25
How this is calculated:Purchase cost $25,650 + Lifetime dues $49,687 = Total $75,337 ÷ 5,684 lifetime points = $13.25/pt
TCPPⓘ
$4.51
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$18.81
True Lifetime Cost Per Point — the most complete estimate. Includes purchase costs, admin fee, and projected annual dues growing at 3%/yr over the life of the contract.
Ask Price
$24,800
Annual Points
160
Price / Point
$155.00
Use Year
September
Years Remaining
34
Annual Dues
$1,399
Points Available
| Use Year | Points | vs Annual (160 pts) |
|---|---|---|
| 2025 | 244 | +84 banked |
| 2026 | 160 | |
| 2027+ (annual) | 160 | Full alloc. each year |
▶How calculations work
TCPP = (ask + $700 closing + $150 other costs) ÷ lifetime points. Lifetime Cost/pt = TCPP + current annual dues per point (flat, no growth assumed). True Lifetime Cost/pt = all purchase costs + $500 admin fee + estimated lifetime dues compounding at 3%/yr, ÷ lifetime points. Lifetime points = near-term available points + annual points × (years remaining − 1) + bonus points. Dues from most recent year on record. All figures are estimates; verify with the broker before purchasing.