Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$564.58
($47.05/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,464.58 ($872.05/mo)$10,464.58$1,200.00$1,200.00
2014$579.04 ($48.25/mo)$11,043.62$1,236.00$2,436.00
2015$597.48 ($49.79/mo)$11,641.10$1,273.08$3,709.08
2016$626.19 ($52.18/mo)$12,267.29$1,311.27$5,020.35
2017$656.28 ($54.69/mo)$12,923.57$1,350.61$6,370.96
2018$687.82 ($57.32/mo)$13,611.39$1,391.13$7,762.09
2019$720.87 ($60.07/mo)$14,332.26$1,432.86$9,194.95
2020$755.51 ($62.96/mo)$15,087.78$1,475.85$10,670.80
2021$791.82 ($65.98/mo)$15,879.60$1,520.12$12,190.93
2022$829.87 ($69.16/mo)$16,709.46$1,565.73$13,756.66
2023$869.75 ($72.48/mo)$17,579.21$1,612.70$15,369.35
2024$911.54 ($75.96/mo)$18,490.75$1,661.08$17,030.44
2025$955.34 ($79.61/mo)$19,446.10$1,710.91$18,741.35
2026$1,001.25 ($83.44/mo)$20,447.35$1,762.24$20,503.59
2027$1,049.37 ($87.45/mo)$21,496.71$1,815.11$22,318.70
2028$1,099.79 ($91.65/mo)$22,596.51$1,869.56$24,188.26
2029$1,152.64 ($96.05/mo)$23,749.15$1,925.65$26,113.91
2030$1,208.03 ($100.67/mo)$24,957.18$1,983.42$28,097.32
2031$1,266.08 ($105.51/mo)$26,223.26$2,042.92$30,140.24
2032$1,326.92 ($110.58/mo)$27,550.19$2,104.21$32,244.45
2033$1,390.69 ($115.89/mo)$28,940.87$2,167.33$34,411.78
2034$1,457.51 ($121.46/mo)$30,398.39$2,232.35$36,644.14
2035$1,527.55 ($127.30/mo)$31,925.94$2,299.32$38,943.46
2036$1,600.96 ($133.41/mo)$33,526.90$2,368.30$41,311.76
2037$1,677.89 ($139.82/mo)$35,204.79$2,439.35$43,751.12
2038$1,758.52 ($146.54/mo)$36,963.31$2,512.53$46,263.65
2039$1,843.02 ($153.59/mo)$38,806.34$2,587.91$48,851.56
2040$1,931.59 ($160.97/mo)$40,737.93$2,665.55$51,517.11
2041$2,024.41 ($168.70/mo)$42,762.34$2,745.51$54,262.62
2042$2,121.69 ($176.81/mo)$44,884.03$2,827.88$57,090.50