Value:$4.00 per point/year
Purchase Price:$33,600.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 6 months)
Expiration Year:2042 (24 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2018$33,950.00 ($2,829.17/mo)$33,950.00$4,200.00$4,200.00
2019$0.00 ($0.00/mo)$33,950.00$4,326.00$8,526.00
2020$0.00 ($0.00/mo)$33,950.00$4,455.78$12,981.78
2021$0.00 ($0.00/mo)$33,950.00$4,589.45$17,571.23
2022$0.00 ($0.00/mo)$33,950.00$4,727.14$22,298.37
2023$0.00 ($0.00/mo)$33,950.00$4,868.95$27,167.32
2024$0.00 ($0.00/mo)$33,950.00$5,015.02$32,182.34
2025$0.00 ($0.00/mo)$33,950.00$5,165.47$37,347.81
2026$0.00 ($0.00/mo)$33,950.00$5,320.43$42,668.25
2027$0.00 ($0.00/mo)$33,950.00$5,480.05$48,148.29
2028$0.00 ($0.00/mo)$33,950.00$5,644.45$53,792.74
2029$0.00 ($0.00/mo)$33,950.00$5,813.78$59,606.52
2030$0.00 ($0.00/mo)$33,950.00$5,988.20$65,594.72
2031$0.00 ($0.00/mo)$33,950.00$6,167.84$71,762.56
2032$0.00 ($0.00/mo)$33,950.00$6,352.88$78,115.44
2033$0.00 ($0.00/mo)$33,950.00$6,543.46$84,658.90
2034$0.00 ($0.00/mo)$33,950.00$6,739.77$91,398.67
2035$0.00 ($0.00/mo)$33,950.00$6,941.96$98,340.63
2036$0.00 ($0.00/mo)$33,950.00$7,150.22$105,490.85
2037$0.00 ($0.00/mo)$33,950.00$7,364.73$112,855.57
2038$0.00 ($0.00/mo)$33,950.00$7,585.67$120,441.24
2039$0.00 ($0.00/mo)$33,950.00$7,813.24$128,254.48
2040$0.00 ($0.00/mo)$33,950.00$8,047.63$136,302.11
2041$0.00 ($0.00/mo)$33,950.00$8,289.06$144,591.17
2042$0.00 ($0.00/mo)$33,950.00$8,537.74$153,128.91