Value:$2.71 per point/year
Purchase Price:$13,650.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 5 months)
Expiration Year:2042 (24 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2018$14,000.00 ($1,166.67/mo)$14,000.00$2,520.00$2,520.00
2019$0.00 ($0.00/mo)$14,000.00$2,595.60$5,115.60
2020$0.00 ($0.00/mo)$14,000.00$2,673.47$7,789.07
2021$0.00 ($0.00/mo)$14,000.00$2,753.67$10,542.74
2022$0.00 ($0.00/mo)$14,000.00$2,836.28$13,379.02
2023$0.00 ($0.00/mo)$14,000.00$2,921.37$16,300.39
2024$0.00 ($0.00/mo)$14,000.00$3,009.01$19,309.40
2025$0.00 ($0.00/mo)$14,000.00$3,099.28$22,408.69
2026$0.00 ($0.00/mo)$14,000.00$3,192.26$25,600.95
2027$0.00 ($0.00/mo)$14,000.00$3,288.03$28,888.98
2028$0.00 ($0.00/mo)$14,000.00$3,386.67$32,275.65
2029$0.00 ($0.00/mo)$14,000.00$3,488.27$35,763.91
2030$0.00 ($0.00/mo)$14,000.00$3,592.92$39,356.83
2031$0.00 ($0.00/mo)$14,000.00$3,700.70$43,057.54
2032$0.00 ($0.00/mo)$14,000.00$3,811.73$46,869.26
2033$0.00 ($0.00/mo)$14,000.00$3,926.08$50,795.34
2034$0.00 ($0.00/mo)$14,000.00$4,043.86$54,839.20
2035$0.00 ($0.00/mo)$14,000.00$4,165.18$59,004.38
2036$0.00 ($0.00/mo)$14,000.00$4,290.13$63,294.51
2037$0.00 ($0.00/mo)$14,000.00$4,418.84$67,713.34
2038$0.00 ($0.00/mo)$14,000.00$4,551.40$72,264.74
2039$0.00 ($0.00/mo)$14,000.00$4,687.94$76,952.69
2040$0.00 ($0.00/mo)$14,000.00$4,828.58$81,781.27
2041$0.00 ($0.00/mo)$14,000.00$4,973.44$86,754.70
2042$0.00 ($0.00/mo)$14,000.00$5,122.64$91,877.35