Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$740.76
($61.73/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,640.76 ($886.73/mo)$10,640.76$1,200.00$1,200.00
2014$775.31 ($64.61/mo)$11,416.07$1,236.00$2,436.00
2015$806.00 ($67.17/mo)$12,222.07$1,273.08$3,709.08
2016$808.46 ($67.37/mo)$13,030.53$1,311.27$5,020.35
2017$810.64 ($67.55/mo)$13,841.17$1,350.61$6,370.96
2018$852.60 ($71.05/mo)$14,693.77$1,391.13$7,762.09
2019$947.66 ($78.97/mo)$15,641.43$1,432.86$9,194.95
2020$985.72 ($82.14/mo)$16,627.15$1,475.85$10,670.80
2021$1,025.32 ($85.44/mo)$17,652.47$1,520.12$12,190.93
2022$1,066.50 ($88.88/mo)$18,718.98$1,565.73$13,756.66
2023$1,109.34 ($92.45/mo)$19,828.32$1,612.70$15,369.35
2024$1,153.90 ($96.16/mo)$20,982.21$1,661.08$17,030.44
2025$1,200.25 ($100.02/mo)$22,182.46$1,710.91$18,741.35
2026$1,248.46 ($104.04/mo)$23,430.92$1,762.24$20,503.59
2027$1,298.61 ($108.22/mo)$24,729.53$1,815.11$22,318.70
2028$1,350.77 ($112.56/mo)$26,080.29$1,869.56$24,188.26
2029$1,405.02 ($117.09/mo)$27,485.31$1,925.65$26,113.91
2030$1,461.46 ($121.79/mo)$28,946.77$1,983.42$28,097.32
2031$1,520.16 ($126.68/mo)$30,466.93$2,042.92$30,140.24
2032$1,581.22 ($131.77/mo)$32,048.15$2,104.21$32,244.45
2033$1,644.73 ($137.06/mo)$33,692.89$2,167.33$34,411.78
2034$1,710.80 ($142.57/mo)$35,403.69$2,232.35$36,644.14
2035$1,779.52 ($148.29/mo)$37,183.20$2,299.32$38,943.46
2036$1,850.99 ($154.25/mo)$39,034.19$2,368.30$41,311.76
2037$1,925.34 ($160.45/mo)$40,959.53$2,439.35$43,751.12
2038$2,002.68 ($166.89/mo)$42,962.21$2,512.53$46,263.65
2039$2,083.12 ($173.59/mo)$45,045.33$2,587.91$48,851.56
2040$2,166.79 ($180.57/mo)$47,212.12$2,665.55$51,517.11
2041$2,253.82 ($187.82/mo)$49,465.95$2,745.51$54,262.62
2042$2,344.35 ($195.36/mo)$51,810.30$2,827.88$57,090.50