Value:$3.19 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$568.00
($47.33/month for 12 months)
Expiration Year:2042 (31 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,468.00 ($872.33/mo)$10,468.00$1,200.00$1,200.00
2012$592.90 ($49.41/mo)$11,060.90$1,236.00$2,436.00
2013$602.13 ($50.18/mo)$11,663.03$1,273.08$3,709.08
2014$628.37 ($52.36/mo)$12,291.40$1,311.27$5,020.35
2015$651.90 ($54.33/mo)$12,943.30$1,350.61$6,370.96
2016$680.61 ($56.72/mo)$13,623.91$1,391.13$7,762.09
2017$710.58 ($59.22/mo)$14,334.49$1,432.86$9,194.95
2018$741.88 ($61.82/mo)$15,076.37$1,475.85$10,670.80
2019$774.55 ($64.55/mo)$15,850.91$1,520.12$12,190.93
2020$808.66 ($67.39/mo)$16,659.57$1,565.73$13,756.66
2021$844.27 ($70.36/mo)$17,503.84$1,612.70$15,369.35
2022$881.45 ($73.45/mo)$18,385.29$1,661.08$17,030.44
2023$920.27 ($76.69/mo)$19,305.56$1,710.91$18,741.35
2024$960.80 ($80.07/mo)$20,266.36$1,762.24$20,503.59
2025$1,003.11 ($83.59/mo)$21,269.47$1,815.11$22,318.70
2026$1,047.29 ($87.27/mo)$22,316.75$1,869.56$24,188.26
2027$1,093.41 ($91.12/mo)$23,410.16$1,925.65$26,113.91
2028$1,141.56 ($95.13/mo)$24,551.72$1,983.42$28,097.32
2029$1,191.83 ($99.32/mo)$25,743.55$2,042.92$30,140.24
2030$1,244.32 ($103.69/mo)$26,987.87$2,104.21$32,244.45
2031$1,299.12 ($108.26/mo)$28,286.99$2,167.33$34,411.78
2032$1,356.33 ($113.03/mo)$29,643.32$2,232.35$36,644.14
2033$1,416.06 ($118.01/mo)$31,059.38$2,299.32$38,943.46
2034$1,478.42 ($123.20/mo)$32,537.80$2,368.30$41,311.76
2035$1,543.53 ($128.63/mo)$34,081.33$2,439.35$43,751.12
2036$1,611.51 ($134.29/mo)$35,692.84$2,512.53$46,263.65
2037$1,682.48 ($140.21/mo)$37,375.31$2,587.91$48,851.56
2038$1,756.57 ($146.38/mo)$39,131.88$2,665.55$51,517.11
2039$1,833.93 ($152.83/mo)$40,965.81$2,745.51$54,262.62
2040$1,914.69 ($159.56/mo)$42,880.51$2,827.88$57,090.50
2041$1,999.01 ($166.58/mo)$44,879.52$2,912.71$60,003.21
2042$2,087.05 ($173.92/mo)$46,966.57$3,000.10$63,003.31