Value:$3.19 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$546.00
($45.50/month for 12 months)
Expiration Year:2042 (31 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,446.00 ($870.50/mo)$10,446.00$1,200.00$1,200.00
2012$561.60 ($46.80/mo)$11,007.60$1,236.00$2,436.00
2013$584.09 ($48.67/mo)$11,591.69$1,273.08$3,709.08
2014$600.67 ($50.06/mo)$12,192.36$1,311.27$5,020.35
2015$607.35 ($50.61/mo)$12,799.71$1,350.61$6,370.96
2016$635.49 ($52.96/mo)$13,435.20$1,391.13$7,762.09
2017$664.93 ($55.41/mo)$14,100.13$1,432.86$9,194.95
2018$695.74 ($57.98/mo)$14,795.88$1,475.85$10,670.80
2019$727.98 ($60.66/mo)$15,523.86$1,520.12$12,190.93
2020$761.71 ($63.48/mo)$16,285.56$1,565.73$13,756.66
2021$797.00 ($66.42/mo)$17,082.57$1,612.70$15,369.35
2022$833.93 ($69.49/mo)$17,916.49$1,661.08$17,030.44
2023$872.57 ($72.71/mo)$18,789.06$1,710.91$18,741.35
2024$912.99 ($76.08/mo)$19,702.05$1,762.24$20,503.59
2025$955.30 ($79.61/mo)$20,657.35$1,815.11$22,318.70
2026$999.56 ($83.30/mo)$21,656.91$1,869.56$24,188.26
2027$1,045.87 ($87.16/mo)$22,702.78$1,925.65$26,113.91
2028$1,094.33 ($91.19/mo)$23,797.11$1,983.42$28,097.32
2029$1,145.03 ($95.42/mo)$24,942.14$2,042.92$30,140.24
2030$1,198.09 ($99.84/mo)$26,140.23$2,104.21$32,244.45
2031$1,253.60 ($104.47/mo)$27,393.82$2,167.33$34,411.78
2032$1,311.68 ($109.31/mo)$28,705.50$2,232.35$36,644.14
2033$1,372.45 ($114.37/mo)$30,077.96$2,299.32$38,943.46
2034$1,436.04 ($119.67/mo)$31,514.00$2,368.30$41,311.76
2035$1,502.58 ($125.21/mo)$33,016.58$2,439.35$43,751.12
2036$1,572.20 ($131.02/mo)$34,588.78$2,512.53$46,263.65
2037$1,645.04 ($137.09/mo)$36,233.82$2,587.91$48,851.56
2038$1,721.26 ($143.44/mo)$37,955.09$2,665.55$51,517.11
2039$1,801.01 ($150.08/mo)$39,756.10$2,745.51$54,262.62
2040$1,884.46 ($157.04/mo)$41,640.56$2,827.88$57,090.50
2041$1,971.77 ($164.31/mo)$43,612.33$2,912.71$60,003.21
2042$2,063.13 ($171.93/mo)$45,675.47$3,000.10$63,003.31