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$635.49 ($52.96/mo)$12,327.60$1,311.27$5,020.35
2017$664.93 ($55.41/mo)$12,992.53$1,350.61$6,370.96
2018$695.74 ($57.98/mo)$13,688.28$1,391.13$7,762.09
2019$727.98 ($60.66/mo)$14,416.26$1,432.86$9,194.95
2020$761.71 ($63.48/mo)$15,177.96$1,475.85$10,670.80
2021$797.00 ($66.42/mo)$15,974.97$1,520.12$12,190.93
2022$833.93 ($69.49/mo)$16,808.89$1,565.73$13,756.66
2023$872.57 ($72.71/mo)$17,681.46$1,612.70$15,369.35
2024$912.99 ($76.08/mo)$18,594.45$1,661.08$17,030.44
2025$955.30 ($79.61/mo)$19,549.75$1,710.91$18,741.35
2026$999.56 ($83.30/mo)$20,549.31$1,762.24$20,503.59
2027$1,045.87 ($87.16/mo)$21,595.18$1,815.11$22,318.70
2028$1,094.33 ($91.19/mo)$22,689.51$1,869.56$24,188.26
2029$1,145.03 ($95.42/mo)$23,834.54$1,925.65$26,113.91
2030$1,198.09 ($99.84/mo)$25,032.63$1,983.42$28,097.32
2031$1,253.60 ($104.47/mo)$26,286.22$2,042.92$30,140.24
2032$1,311.68 ($109.31/mo)$27,597.90$2,104.21$32,244.45
2033$1,372.45 ($114.37/mo)$28,970.36$2,167.33$34,411.78
2034$1,436.04 ($119.67/mo)$30,406.40$2,232.35$36,644.14
2035$1,502.58 ($125.21/mo)$31,908.98$2,299.32$38,943.46
2036$1,572.20 ($131.02/mo)$33,481.18$2,368.30$41,311.76
2037$1,645.04 ($137.09/mo)$35,126.22$2,439.35$43,751.12
2038$1,721.26 ($143.44/mo)$36,847.49$2,512.53$46,263.65
2039$1,801.01 ($150.08/mo)$38,648.50$2,587.91$48,851.56
2040$1,884.46 ($157.04/mo)$40,532.96$2,665.55$51,517.11
2041$1,971.77 ($164.31/mo)$42,504.73$2,745.51$54,262.62
2042$2,063.13 ($171.93/mo)$44,567.87$2,827.88$57,090.50