Value:$3.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$550.43
($45.87/month for 12 months)
Expiration Year:2042 (30 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,450.43 ($870.87/mo)$10,450.43$1,200.00$1,200.00
2013$564.58 ($47.05/mo)$11,015.01$1,236.00$2,436.00
2014$579.04 ($48.25/mo)$11,594.05$1,273.08$3,709.08
2015$597.48 ($49.79/mo)$12,191.53$1,311.27$5,020.35
2016$612.77 ($51.06/mo)$12,804.30$1,350.61$6,370.96
2017$627.15 ($52.26/mo)$13,431.45$1,391.13$7,762.09
2018$644.30 ($53.69/mo)$14,075.75$1,432.86$9,194.95
2019$694.15 ($57.85/mo)$14,769.90$1,475.85$10,670.80
2020$718.11 ($59.84/mo)$15,488.01$1,520.12$12,190.93
2021$742.89 ($61.91/mo)$16,230.90$1,565.73$13,756.66
2022$768.53 ($64.04/mo)$16,999.42$1,612.70$15,369.35
2023$795.05 ($66.25/mo)$17,794.48$1,661.08$17,030.44
2024$822.49 ($68.54/mo)$18,616.97$1,710.91$18,741.35
2025$850.88 ($70.91/mo)$19,467.84$1,762.24$20,503.59
2026$880.24 ($73.35/mo)$20,348.09$1,815.11$22,318.70
2027$910.62 ($75.89/mo)$21,258.71$1,869.56$24,188.26
2028$942.05 ($78.50/mo)$22,200.75$1,925.65$26,113.91
2029$974.56 ($81.21/mo)$23,175.31$1,983.42$28,097.32
2030$1,008.19 ($84.02/mo)$24,183.51$2,042.92$30,140.24
2031$1,042.99 ($86.92/mo)$25,226.50$2,104.21$32,244.45
2032$1,078.98 ($89.92/mo)$26,305.48$2,167.33$34,411.78
2033$1,116.22 ($93.02/mo)$27,421.71$2,232.35$36,644.14
2034$1,154.75 ($96.23/mo)$28,576.45$2,299.32$38,943.46
2035$1,194.60 ($99.55/mo)$29,771.05$2,368.30$41,311.76
2036$1,235.83 ($102.99/mo)$31,006.88$2,439.35$43,751.12
2037$1,278.48 ($106.54/mo)$32,285.35$2,512.53$46,263.65
2038$1,322.60 ($110.22/mo)$33,607.95$2,587.91$48,851.56
2039$1,368.25 ($114.02/mo)$34,976.20$2,665.55$51,517.11
2040$1,415.47 ($117.96/mo)$36,391.66$2,745.51$54,262.62
2041$1,464.32 ($122.03/mo)$37,855.98$2,827.88$57,090.50
2042$1,514.85 ($126.24/mo)$39,370.83$2,912.71$60,003.21