Value:$3.19 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$534.00
($44.50/month for 12 months)
Expiration Year:2042 (31 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,434.00 ($869.50/mo)$10,434.00$1,200.00$1,200.00
2012$560.96 ($46.75/mo)$10,994.96$1,236.00$2,436.00
2013$579.31 ($48.28/mo)$11,574.27$1,273.08$3,709.08
2014$592.65 ($49.39/mo)$12,166.92$1,311.27$5,020.35
2015$602.51 ($50.21/mo)$12,769.43$1,350.61$6,370.96
2016$630.94 ($52.58/mo)$13,400.37$1,391.13$7,762.09
2017$660.72 ($55.06/mo)$14,061.09$1,432.86$9,194.95
2018$691.90 ($57.66/mo)$14,753.00$1,475.85$10,670.80
2019$724.55 ($60.38/mo)$15,477.55$1,520.12$12,190.93
2020$758.75 ($63.23/mo)$16,236.30$1,565.73$13,756.66
2021$794.56 ($66.21/mo)$17,030.86$1,612.70$15,369.35
2022$832.05 ($69.34/mo)$17,862.91$1,661.08$17,030.44
2023$871.32 ($72.61/mo)$18,734.23$1,710.91$18,741.35
2024$912.44 ($76.04/mo)$19,646.67$1,762.24$20,503.59
2025$955.50 ($79.63/mo)$20,602.17$1,815.11$22,318.70
2026$1,000.59 ($83.38/mo)$21,602.77$1,869.56$24,188.26
2027$1,047.82 ($87.32/mo)$22,650.58$1,925.65$26,113.91
2028$1,097.27 ($91.44/mo)$23,747.85$1,983.42$28,097.32
2029$1,149.05 ($95.75/mo)$24,896.90$2,042.92$30,140.24
2030$1,203.28 ($100.27/mo)$26,100.17$2,104.21$32,244.45
2031$1,260.06 ($105.01/mo)$27,360.24$2,167.33$34,411.78
2032$1,319.53 ($109.96/mo)$28,679.77$2,232.35$36,644.14
2033$1,381.80 ($115.15/mo)$30,061.57$2,299.32$38,943.46
2034$1,447.01 ($120.58/mo)$31,508.58$2,368.30$41,311.76
2035$1,515.30 ($126.28/mo)$33,023.88$2,439.35$43,751.12
2036$1,586.81 ($132.23/mo)$34,610.69$2,512.53$46,263.65
2037$1,661.70 ($138.47/mo)$36,272.39$2,587.91$48,851.56
2038$1,740.12 ($145.01/mo)$38,012.51$2,665.55$51,517.11
2039$1,822.24 ($151.85/mo)$39,834.75$2,745.51$54,262.62
2040$1,908.24 ($159.02/mo)$41,742.99$2,827.88$57,090.50
2041$1,998.29 ($166.52/mo)$43,741.28$2,912.71$60,003.21
2042$2,092.60 ($174.38/mo)$45,833.88$3,000.10$63,003.31