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$617.53 ($51.46/mo)$12,871.24$1,350.61$6,370.96
2017$647.25 ($53.94/mo)$13,518.49$1,391.13$7,762.09
2018$654.96 ($54.58/mo)$14,173.45$1,432.86$9,194.95
2019$732.20 ($61.02/mo)$14,905.65$1,475.85$10,670.80
2020$751.96 ($62.66/mo)$15,657.61$1,520.12$12,190.93
2021$772.25 ($64.35/mo)$16,429.87$1,565.73$13,756.66
2022$793.10 ($66.09/mo)$17,222.96$1,612.70$15,369.35
2023$814.50 ($67.88/mo)$18,037.46$1,661.08$17,030.44
2024$836.48 ($69.71/mo)$18,873.94$1,710.91$18,741.35
2025$859.06 ($71.59/mo)$19,733.00$1,762.24$20,503.59
2026$882.24 ($73.52/mo)$20,615.24$1,815.11$22,318.70
2027$906.05 ($75.50/mo)$21,521.29$1,869.56$24,188.26
2028$930.50 ($77.54/mo)$22,451.80$1,925.65$26,113.91
2029$955.62 ($79.63/mo)$23,407.41$1,983.42$28,097.32
2030$981.41 ($81.78/mo)$24,388.82$2,042.92$30,140.24
2031$1,007.89 ($83.99/mo)$25,396.71$2,104.21$32,244.45
2032$1,035.09 ($86.26/mo)$26,431.80$2,167.33$34,411.78
2033$1,063.03 ($88.59/mo)$27,494.83$2,232.35$36,644.14
2034$1,091.72 ($90.98/mo)$28,586.55$2,299.32$38,943.46
2035$1,121.18 ($93.43/mo)$29,707.73$2,368.30$41,311.76
2036$1,151.44 ($95.95/mo)$30,859.17$2,439.35$43,751.12
2037$1,182.51 ($98.54/mo)$32,041.68$2,512.53$46,263.65
2038$1,214.43 ($101.20/mo)$33,256.11$2,587.91$48,851.56
2039$1,247.20 ($103.93/mo)$34,503.31$2,665.55$51,517.11
2040$1,280.86 ($106.74/mo)$35,784.18$2,745.51$54,262.62
2041$1,315.43 ($109.62/mo)$37,099.61$2,827.88$57,090.50
2042$1,350.93 ($112.58/mo)$38,450.54$2,912.71$60,003.21