Value:$3.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$554.11
($46.18/month for 12 months)
Expiration Year:2042 (28 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,454.11 ($871.18/mo)$10,454.11$1,200.00$1,200.00
2015$583.70 ($48.64/mo)$11,037.81$1,236.00$2,436.00
2016$605.62 ($50.47/mo)$11,643.43$1,273.08$3,709.08
2017$628.35 ($52.36/mo)$12,271.78$1,311.27$5,020.35
2018$651.95 ($54.33/mo)$12,923.73$1,350.61$6,370.96
2019$676.42 ($56.37/mo)$13,600.15$1,391.13$7,762.09
2020$701.82 ($58.49/mo)$14,301.97$1,432.86$9,194.95
2021$728.17 ($60.68/mo)$15,030.14$1,475.85$10,670.80
2022$755.51 ($62.96/mo)$15,785.65$1,520.12$12,190.93
2023$783.88 ($65.32/mo)$16,569.53$1,565.73$13,756.66
2024$813.31 ($67.78/mo)$17,382.84$1,612.70$15,369.35
2025$843.85 ($70.32/mo)$18,226.69$1,661.08$17,030.44
2026$875.53 ($72.96/mo)$19,102.22$1,710.91$18,741.35
2027$908.40 ($75.70/mo)$20,010.62$1,762.24$20,503.59
2028$942.51 ($78.54/mo)$20,953.13$1,815.11$22,318.70
2029$977.90 ($81.49/mo)$21,931.02$1,869.56$24,188.26
2030$1,014.61 ($84.55/mo)$22,945.64$1,925.65$26,113.91
2031$1,052.71 ($87.73/mo)$23,998.34$1,983.42$28,097.32
2032$1,092.23 ($91.02/mo)$25,090.58$2,042.92$30,140.24
2033$1,133.24 ($94.44/mo)$26,223.82$2,104.21$32,244.45
2034$1,175.79 ($97.98/mo)$27,399.61$2,167.33$34,411.78
2035$1,219.94 ($101.66/mo)$28,619.54$2,232.35$36,644.14
2036$1,265.74 ($105.48/mo)$29,885.28$2,299.32$38,943.46
2037$1,313.26 ($109.44/mo)$31,198.54$2,368.30$41,311.76
2038$1,362.57 ($113.55/mo)$32,561.11$2,439.35$43,751.12
2039$1,413.73 ($117.81/mo)$33,974.84$2,512.53$46,263.65
2040$1,466.81 ($122.23/mo)$35,441.65$2,587.91$48,851.56
2041$1,521.88 ($126.82/mo)$36,963.54$2,665.55$51,517.11
2042$1,579.02 ($131.59/mo)$38,542.56$2,745.51$54,262.62