Value:$17.65 per point/year
Purchase Price:$11,200.00
Closing costs:$350.00
1st Year Dues:$1,373.65
($124.88/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$12,923.65 ($1,076.97/mo)$12,923.65$2,100.00$2,100.00
2020$1,569.00 ($130.75/mo)$14,492.65$2,163.00$4,263.00
2021$1,642.79 ($136.90/mo)$16,135.44$2,227.89$6,490.89
2022$1,720.06 ($143.34/mo)$17,855.50$2,294.73$8,785.62
2023$1,800.95 ($150.08/mo)$19,656.45$2,363.57$11,149.19
2024$1,885.65 ($157.14/mo)$21,542.10$2,434.48$13,583.66
2025$1,974.34 ($164.53/mo)$23,516.44$2,507.51$16,091.17
2026$2,067.19 ($172.27/mo)$25,583.63$2,582.74$18,673.91
2027$2,164.41 ($180.37/mo)$27,748.05$2,660.22$21,334.12
2028$2,266.21 ($188.85/mo)$30,014.26$2,740.02$24,074.15
2029$2,372.79 ($197.73/mo)$32,387.05$2,822.22$26,896.37
2030$2,484.39 ($207.03/mo)$34,871.43$2,906.89$29,803.26
2031$2,601.23 ($216.77/mo)$37,472.66$2,994.10$32,797.36
2032$2,723.57 ($226.96/mo)$40,196.23$3,083.92$35,881.28
2033$2,851.66 ($237.64/mo)$43,047.89$3,176.44$39,057.72
2034$2,985.78 ($248.81/mo)$46,033.66$3,271.73$42,329.45
2035$3,126.20 ($260.52/mo)$49,159.86$3,369.88$45,699.33
2036$3,273.23 ($272.77/mo)$52,433.09$3,470.98$49,170.31
2037$3,427.17 ($285.60/mo)$55,860.26$3,575.11$52,745.42
2038$3,588.35 ($299.03/mo)$59,448.61$3,682.36$56,427.79
2039$3,757.12 ($313.09/mo)$63,205.73$3,792.83$60,220.62
2040$3,933.82 ($327.82/mo)$67,139.55$3,906.62$64,127.24
2041$4,118.83 ($343.24/mo)$71,258.38$4,023.82$68,151.06
2042$4,312.54 ($359.38/mo)$75,570.92$4,144.53$72,295.59