Value:$2.60 per point/year
Purchase Price:$13,000.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 1 months)
Expiration Year:2042 (25 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2017$13,350.00 ($1,112.50/mo)$13,350.00$2,400.00$2,400.00
2018$0.00 ($0.00/mo)$13,350.00$2,472.00$4,872.00
2019$0.00 ($0.00/mo)$13,350.00$2,546.16$7,418.16
2020$0.00 ($0.00/mo)$13,350.00$2,622.54$10,040.70
2021$0.00 ($0.00/mo)$13,350.00$2,701.22$12,741.93
2022$0.00 ($0.00/mo)$13,350.00$2,782.26$15,524.18
2023$0.00 ($0.00/mo)$13,350.00$2,865.73$18,389.91
2024$0.00 ($0.00/mo)$13,350.00$2,951.70$21,341.61
2025$0.00 ($0.00/mo)$13,350.00$3,040.25$24,381.85
2026$0.00 ($0.00/mo)$13,350.00$3,131.46$27,513.31
2027$0.00 ($0.00/mo)$13,350.00$3,225.40$30,738.71
2028$0.00 ($0.00/mo)$13,350.00$3,322.16$34,060.87
2029$0.00 ($0.00/mo)$13,350.00$3,421.83$37,482.70
2030$0.00 ($0.00/mo)$13,350.00$3,524.48$41,007.18
2031$0.00 ($0.00/mo)$13,350.00$3,630.22$44,637.39
2032$0.00 ($0.00/mo)$13,350.00$3,739.12$48,376.52
2033$0.00 ($0.00/mo)$13,350.00$3,851.30$52,227.81
2034$0.00 ($0.00/mo)$13,350.00$3,966.83$56,194.64
2035$0.00 ($0.00/mo)$13,350.00$4,085.84$60,280.48
2036$0.00 ($0.00/mo)$13,350.00$4,208.41$64,488.90
2037$0.00 ($0.00/mo)$13,350.00$4,334.67$68,823.57
2038$0.00 ($0.00/mo)$13,350.00$4,464.71$73,288.27
2039$0.00 ($0.00/mo)$13,350.00$4,598.65$77,886.92
2040$0.00 ($0.00/mo)$13,350.00$4,736.61$82,623.53
2041$0.00 ($0.00/mo)$13,350.00$4,878.71$87,502.23
2042$0.00 ($0.00/mo)$13,350.00$5,025.07$92,527.30