Value:$2.56 per point/year
Purchase Price:$11,200.00
Closing costs:$350.00
1st Year Dues:$0.00
Expiration Year:2042 (25 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2017$11,550.00 ($962.50/mo)$11,550.00$2,100.00$2,100.00
2018$0.00 ($0.00/mo)$11,550.00$2,163.00$4,263.00
2019$0.00 ($0.00/mo)$11,550.00$2,227.89$6,490.89
2020$0.00 ($0.00/mo)$11,550.00$2,294.73$8,785.62
2021$0.00 ($0.00/mo)$11,550.00$2,363.57$11,149.19
2022$0.00 ($0.00/mo)$11,550.00$2,434.48$13,583.66
2023$0.00 ($0.00/mo)$11,550.00$2,507.51$16,091.17
2024$0.00 ($0.00/mo)$11,550.00$2,582.74$18,673.91
2025$0.00 ($0.00/mo)$11,550.00$2,660.22$21,334.12
2026$0.00 ($0.00/mo)$11,550.00$2,740.02$24,074.15
2027$0.00 ($0.00/mo)$11,550.00$2,822.22$26,896.37
2028$0.00 ($0.00/mo)$11,550.00$2,906.89$29,803.26
2029$0.00 ($0.00/mo)$11,550.00$2,994.10$32,797.36
2030$0.00 ($0.00/mo)$11,550.00$3,083.92$35,881.28
2031$0.00 ($0.00/mo)$11,550.00$3,176.44$39,057.72
2032$0.00 ($0.00/mo)$11,550.00$3,271.73$42,329.45
2033$0.00 ($0.00/mo)$11,550.00$3,369.88$45,699.33
2034$0.00 ($0.00/mo)$11,550.00$3,470.98$49,170.31
2035$0.00 ($0.00/mo)$11,550.00$3,575.11$52,745.42
2036$0.00 ($0.00/mo)$11,550.00$3,682.36$56,427.79
2037$0.00 ($0.00/mo)$11,550.00$3,792.83$60,220.62
2038$0.00 ($0.00/mo)$11,550.00$3,906.62$64,127.24
2039$0.00 ($0.00/mo)$11,550.00$4,023.82$68,151.06
2040$0.00 ($0.00/mo)$11,550.00$4,144.53$72,295.59
2041$0.00 ($0.00/mo)$11,550.00$4,268.87$76,564.46
2042$0.00 ($0.00/mo)$11,550.00$4,396.93$80,961.39