Value:$3.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$560.96
($46.75/month for 12 months)
Expiration Year:2042 (30 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,460.96 ($871.75/mo)$10,460.96$1,200.00$1,200.00
2013$579.31 ($48.28/mo)$11,040.27$1,236.00$2,436.00
2014$592.65 ($49.39/mo)$11,632.92$1,273.08$3,709.08
2015$602.51 ($50.21/mo)$12,235.43$1,311.27$5,020.35
2016$630.94 ($52.58/mo)$12,866.37$1,350.61$6,370.96
2017$660.72 ($55.06/mo)$13,527.09$1,391.13$7,762.09
2018$691.90 ($57.66/mo)$14,219.00$1,432.86$9,194.95
2019$724.55 ($60.38/mo)$14,943.55$1,475.85$10,670.80
2020$758.75 ($63.23/mo)$15,702.30$1,520.12$12,190.93
2021$794.56 ($66.21/mo)$16,496.86$1,565.73$13,756.66
2022$832.05 ($69.34/mo)$17,328.91$1,612.70$15,369.35
2023$871.32 ($72.61/mo)$18,200.23$1,661.08$17,030.44
2024$912.44 ($76.04/mo)$19,112.67$1,710.91$18,741.35
2025$955.50 ($79.63/mo)$20,068.17$1,762.24$20,503.59
2026$1,000.59 ($83.38/mo)$21,068.77$1,815.11$22,318.70
2027$1,047.82 ($87.32/mo)$22,116.58$1,869.56$24,188.26
2028$1,097.27 ($91.44/mo)$23,213.85$1,925.65$26,113.91
2029$1,149.05 ($95.75/mo)$24,362.90$1,983.42$28,097.32
2030$1,203.28 ($100.27/mo)$25,566.17$2,042.92$30,140.24
2031$1,260.06 ($105.01/mo)$26,826.24$2,104.21$32,244.45
2032$1,319.53 ($109.96/mo)$28,145.77$2,167.33$34,411.78
2033$1,381.80 ($115.15/mo)$29,527.57$2,232.35$36,644.14
2034$1,447.01 ($120.58/mo)$30,974.58$2,299.32$38,943.46
2035$1,515.30 ($126.28/mo)$32,489.88$2,368.30$41,311.76
2036$1,586.81 ($132.23/mo)$34,076.69$2,439.35$43,751.12
2037$1,661.70 ($138.47/mo)$35,738.39$2,512.53$46,263.65
2038$1,740.12 ($145.01/mo)$37,478.51$2,587.91$48,851.56
2039$1,822.24 ($151.85/mo)$39,300.75$2,665.55$51,517.11
2040$1,908.24 ($159.02/mo)$41,208.99$2,745.51$54,262.62
2041$1,998.29 ($166.52/mo)$43,207.28$2,827.88$57,090.50
2042$2,092.60 ($174.38/mo)$45,299.88$2,912.71$60,003.21