I don't see where you are getting $77 from. If you are paying $60.50 per point for 230 points. CLosing will be less then $500, divide that by 230, you get less then $2.20 per point. Add that to the $60.50 and you are still below $63 per point.
Current year used but last years banked is not the most attractive situation, but its still way better then simply no current or next year borrowed.
Unless I am missing something, your $77 is wrong, its only $63. You could start assigning value for the points that have been used. It looks like 67 have been used, but you have 23 banked. and can borrow those 163 from next year.....you could say that if you had bought from Disney you would have an extra year's allotment....but not really because of when the use year is.
Is that where you come up with $77?
"From each according to his ability, to each according to his needs", Karl Marx,This has failed every time it has been tried, why do we still have liberals?