0) Name of the
DVC Resort (OKW, BCV, etc.) = OKW
1) Total Number of Homes = 531
2) Interest Income = $160,465; $.0209
3) Member Late Fees and Interest = $104,305; $.0136
4) Breakage Income = $676,425; $.0882
5) Dues Assessment = $22,011,009; $2.8679
Developer Subsidy = $646,417; $.0842
6) Total Revenues = $23,598,621; $3.0748
7) Admin & Front Desk = $3,743,865; $0.4878
8) Annual Audit = $10,978; $0.0014
9) DVC Reservation Component = $42,049; $0.0055
10).Fees to the Division= 54,162; $0.0071
11) Housekeeping= $6,059,819; $0.7896
12) Income Taxes = $178,291; $0.0232
13) Insurance = $1,247,934; $0.1626
14) Legal = $1,000; $0.0001
15) Maintenance = $2,940,591; $0.3831
16) Management Fee = $2,436,092; $0.3174
17) Member Activities = $1,029,179; $0.1341
18) Sales Tax on Support Facilities = N/A
19) Security = $539,783; $0.0703
20) Transportation = $3,643,718; $0.4748
21) Utilities = $1,671,160; $0.2178
22) Total Expenses =$ 23,598,621; $3.0748/point
Estimated Ad Valorem Taxes= $.8880 per point
Total dues are $4.2410