Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$584.09
($48.67/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,484.09 ($873.67/mo)$10,484.09$1,200.00$1,200.00
2014$600.67 ($50.06/mo)$11,084.76$1,236.00$2,436.00
2015$607.35 ($50.61/mo)$11,692.11$1,273.08$3,709.08
2016$617.53 ($51.46/mo)$12,309.64$1,311.27$5,020.35
2017$647.25 ($53.94/mo)$12,956.89$1,350.61$6,370.96
2018$654.96 ($54.58/mo)$13,611.85$1,391.13$7,762.09
2019$732.20 ($61.02/mo)$14,344.05$1,432.86$9,194.95
2020$751.96 ($62.66/mo)$15,096.01$1,475.85$10,670.80
2021$772.25 ($64.35/mo)$15,868.27$1,520.12$12,190.93
2022$793.10 ($66.09/mo)$16,661.36$1,565.73$13,756.66
2023$814.50 ($67.88/mo)$17,475.86$1,612.70$15,369.35
2024$836.48 ($69.71/mo)$18,312.34$1,661.08$17,030.44
2025$859.06 ($71.59/mo)$19,171.40$1,710.91$18,741.35
2026$882.24 ($73.52/mo)$20,053.64$1,762.24$20,503.59
2027$906.05 ($75.50/mo)$20,959.69$1,815.11$22,318.70
2028$930.50 ($77.54/mo)$21,890.20$1,869.56$24,188.26
2029$955.62 ($79.63/mo)$22,845.81$1,925.65$26,113.91
2030$981.41 ($81.78/mo)$23,827.22$1,983.42$28,097.32
2031$1,007.89 ($83.99/mo)$24,835.11$2,042.92$30,140.24
2032$1,035.09 ($86.26/mo)$25,870.20$2,104.21$32,244.45
2033$1,063.03 ($88.59/mo)$26,933.23$2,167.33$34,411.78
2034$1,091.72 ($90.98/mo)$28,024.95$2,232.35$36,644.14
2035$1,121.18 ($93.43/mo)$29,146.13$2,299.32$38,943.46
2036$1,151.44 ($95.95/mo)$30,297.57$2,368.30$41,311.76
2037$1,182.51 ($98.54/mo)$31,480.08$2,439.35$43,751.12
2038$1,214.43 ($101.20/mo)$32,694.51$2,512.53$46,263.65
2039$1,247.20 ($103.93/mo)$33,941.71$2,587.91$48,851.56
2040$1,280.86 ($106.74/mo)$35,222.58$2,665.55$51,517.11
2041$1,315.43 ($109.62/mo)$36,538.01$2,745.51$54,262.62
2042$1,350.93 ($112.58/mo)$37,888.94$2,827.88$57,090.50