Value:$3.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$561.60
($46.80/month for 12 months)
Expiration Year:2042 (30 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,461.60 ($871.80/mo)$10,461.60$1,200.00$1,200.00
2013$584.09 ($48.67/mo)$11,045.69$1,236.00$2,436.00
2014$600.67 ($50.06/mo)$11,646.36$1,273.08$3,709.08
2015$607.35 ($50.61/mo)$12,253.71$1,311.27$5,020.35
2016$635.49 ($52.96/mo)$12,889.20$1,350.61$6,370.96
2017$664.93 ($55.41/mo)$13,554.13$1,391.13$7,762.09
2018$695.74 ($57.98/mo)$14,249.88$1,432.86$9,194.95
2019$727.98 ($60.66/mo)$14,977.86$1,475.85$10,670.80
2020$761.71 ($63.48/mo)$15,739.56$1,520.12$12,190.93
2021$797.00 ($66.42/mo)$16,536.57$1,565.73$13,756.66
2022$833.93 ($69.49/mo)$17,370.49$1,612.70$15,369.35
2023$872.57 ($72.71/mo)$18,243.06$1,661.08$17,030.44
2024$912.99 ($76.08/mo)$19,156.05$1,710.91$18,741.35
2025$955.30 ($79.61/mo)$20,111.35$1,762.24$20,503.59
2026$999.56 ($83.30/mo)$21,110.91$1,815.11$22,318.70
2027$1,045.87 ($87.16/mo)$22,156.78$1,869.56$24,188.26
2028$1,094.33 ($91.19/mo)$23,251.11$1,925.65$26,113.91
2029$1,145.03 ($95.42/mo)$24,396.14$1,983.42$28,097.32
2030$1,198.09 ($99.84/mo)$25,594.23$2,042.92$30,140.24
2031$1,253.60 ($104.47/mo)$26,847.82$2,104.21$32,244.45
2032$1,311.68 ($109.31/mo)$28,159.50$2,167.33$34,411.78
2033$1,372.45 ($114.37/mo)$29,531.96$2,232.35$36,644.14
2034$1,436.04 ($119.67/mo)$30,968.00$2,299.32$38,943.46
2035$1,502.58 ($125.21/mo)$32,470.58$2,368.30$41,311.76
2036$1,572.20 ($131.02/mo)$34,042.78$2,439.35$43,751.12
2037$1,645.04 ($137.09/mo)$35,687.82$2,512.53$46,263.65
2038$1,721.26 ($143.44/mo)$37,409.09$2,587.91$48,851.56
2039$1,801.01 ($150.08/mo)$39,210.10$2,665.55$51,517.11
2040$1,884.46 ($157.04/mo)$41,094.56$2,745.51$54,262.62
2041$1,971.77 ($164.31/mo)$43,066.33$2,827.88$57,090.50
2042$2,063.13 ($171.93/mo)$45,129.47$2,912.71$60,003.21