Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$534.47
($44.54/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,434.47 ($869.54/mo)$10,434.47$1,200.00$1,200.00
2014$554.11 ($46.18/mo)$10,988.58$1,236.00$2,436.00
2015$583.70 ($48.64/mo)$11,572.28$1,273.08$3,709.08
2016$601.07 ($50.09/mo)$12,173.35$1,311.27$5,020.35
2017$640.73 ($53.39/mo)$12,814.08$1,350.61$6,370.96
2018$672.45 ($56.04/mo)$13,486.53$1,391.13$7,762.09
2019$700.00 ($58.33/mo)$14,186.53$1,432.86$9,194.95
2020$726.74 ($60.56/mo)$14,913.27$1,475.85$10,670.80
2021$754.50 ($62.87/mo)$15,667.77$1,520.12$12,190.93
2022$783.32 ($65.28/mo)$16,451.09$1,565.73$13,756.66
2023$813.24 ($67.77/mo)$17,264.33$1,612.70$15,369.35
2024$844.30 ($70.36/mo)$18,108.63$1,661.08$17,030.44
2025$876.55 ($73.05/mo)$18,985.19$1,710.91$18,741.35
2026$910.04 ($75.84/mo)$19,895.22$1,762.24$20,503.59
2027$944.80 ($78.73/mo)$20,840.02$1,815.11$22,318.70
2028$980.89 ($81.74/mo)$21,820.91$1,869.56$24,188.26
2029$1,018.36 ($84.86/mo)$22,839.27$1,925.65$26,113.91
2030$1,057.26 ($88.10/mo)$23,896.52$1,983.42$28,097.32
2031$1,097.64 ($91.47/mo)$24,994.16$2,042.92$30,140.24
2032$1,139.57 ($94.96/mo)$26,133.73$2,104.21$32,244.45
2033$1,183.10 ($98.59/mo)$27,316.83$2,167.33$34,411.78
2034$1,228.29 ($102.36/mo)$28,545.12$2,232.35$36,644.14
2035$1,275.21 ($106.27/mo)$29,820.33$2,299.32$38,943.46
2036$1,323.92 ($110.33/mo)$31,144.25$2,368.30$41,311.76
2037$1,374.49 ($114.54/mo)$32,518.74$2,439.35$43,751.12
2038$1,426.99 ($118.92/mo)$33,945.73$2,512.53$46,263.65
2039$1,481.50 ($123.46/mo)$35,427.23$2,587.91$48,851.56
2040$1,538.09 ($128.17/mo)$36,965.32$2,665.55$51,517.11
2041$1,596.84 ($133.07/mo)$38,562.16$2,745.51$54,262.62
2042$1,657.84 ($138.15/mo)$40,220.00$2,827.88$57,090.50