Value:$3.19 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$528.00
($44.00/month for 12 months)
Expiration Year:2042 (31 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,428.00 ($869.00/mo)$10,428.00$1,200.00$1,200.00
2012$550.43 ($45.87/mo)$10,978.43$1,236.00$2,436.00
2013$564.58 ($47.05/mo)$11,543.01$1,273.08$3,709.08
2014$579.04 ($48.25/mo)$12,122.05$1,311.27$5,020.35
2015$597.48 ($49.79/mo)$12,719.53$1,350.61$6,370.96
2016$626.19 ($52.18/mo)$13,345.72$1,391.13$7,762.09
2017$656.28 ($54.69/mo)$14,002.00$1,432.86$9,194.95
2018$687.82 ($57.32/mo)$14,689.82$1,475.85$10,670.80
2019$720.87 ($60.07/mo)$15,410.69$1,520.12$12,190.93
2020$755.51 ($62.96/mo)$16,166.21$1,565.73$13,756.66
2021$791.82 ($65.98/mo)$16,958.03$1,612.70$15,369.35
2022$829.87 ($69.16/mo)$17,787.89$1,661.08$17,030.44
2023$869.75 ($72.48/mo)$18,657.64$1,710.91$18,741.35
2024$911.54 ($75.96/mo)$19,569.18$1,762.24$20,503.59
2025$955.34 ($79.61/mo)$20,524.53$1,815.11$22,318.70
2026$1,001.25 ($83.44/mo)$21,525.78$1,869.56$24,188.26
2027$1,049.37 ($87.45/mo)$22,575.14$1,925.65$26,113.91
2028$1,099.79 ($91.65/mo)$23,674.94$1,983.42$28,097.32
2029$1,152.64 ($96.05/mo)$24,827.58$2,042.92$30,140.24
2030$1,208.03 ($100.67/mo)$26,035.61$2,104.21$32,244.45
2031$1,266.08 ($105.51/mo)$27,301.69$2,167.33$34,411.78
2032$1,326.92 ($110.58/mo)$28,628.62$2,232.35$36,644.14
2033$1,390.69 ($115.89/mo)$30,019.30$2,299.32$38,943.46
2034$1,457.51 ($121.46/mo)$31,476.82$2,368.30$41,311.76
2035$1,527.55 ($127.30/mo)$33,004.37$2,439.35$43,751.12
2036$1,600.96 ($133.41/mo)$34,605.33$2,512.53$46,263.65
2037$1,677.89 ($139.82/mo)$36,283.22$2,587.91$48,851.56
2038$1,758.52 ($146.54/mo)$38,041.74$2,665.55$51,517.11
2039$1,843.02 ($153.59/mo)$39,884.77$2,745.51$54,262.62
2040$1,931.59 ($160.97/mo)$41,816.36$2,827.88$57,090.50
2041$2,024.41 ($168.70/mo)$43,840.77$2,912.71$60,003.21
2042$2,121.69 ($176.81/mo)$45,962.46$3,000.10$63,003.31