Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$740.76
($61.73/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,640.76 ($886.73/mo)$10,640.76$1,200.00$1,200.00
2014$775.31 ($64.61/mo)$11,416.07$1,236.00$2,436.00
2015$806.00 ($67.17/mo)$12,222.07$1,273.08$3,709.08
2016$846.45 ($70.54/mo)$13,068.52$1,311.27$5,020.35
2017$888.93 ($74.08/mo)$13,957.46$1,350.61$6,370.96
2018$933.55 ($77.80/mo)$14,891.01$1,391.13$7,762.09
2019$980.40 ($81.70/mo)$15,871.41$1,432.86$9,194.95
2020$1,029.61 ($85.80/mo)$16,901.02$1,475.85$10,670.80
2021$1,081.28 ($90.11/mo)$17,982.30$1,520.12$12,190.93
2022$1,135.55 ($94.63/mo)$19,117.86$1,565.73$13,756.66
2023$1,192.54 ($99.38/mo)$20,310.40$1,612.70$15,369.35
2024$1,252.40 ($104.37/mo)$21,562.80$1,661.08$17,030.44
2025$1,315.25 ($109.60/mo)$22,878.05$1,710.91$18,741.35
2026$1,381.27 ($115.11/mo)$24,259.32$1,762.24$20,503.59
2027$1,450.59 ($120.88/mo)$25,709.91$1,815.11$22,318.70
2028$1,523.39 ($126.95/mo)$27,233.30$1,869.56$24,188.26
2029$1,599.85 ($133.32/mo)$28,833.15$1,925.65$26,113.91
2030$1,680.15 ($140.01/mo)$30,513.30$1,983.42$28,097.32
2031$1,764.47 ($147.04/mo)$32,277.77$2,042.92$30,140.24
2032$1,853.03 ($154.42/mo)$34,130.80$2,104.21$32,244.45
2033$1,946.03 ($162.17/mo)$36,076.83$2,167.33$34,411.78
2034$2,043.70 ($170.31/mo)$38,120.53$2,232.35$36,644.14
2035$2,146.27 ($178.86/mo)$40,266.80$2,299.32$38,943.46
2036$2,253.99 ($187.83/mo)$42,520.78$2,368.30$41,311.76
2037$2,367.11 ($197.26/mo)$44,887.90$2,439.35$43,751.12
2038$2,485.92 ($207.16/mo)$47,373.82$2,512.53$46,263.65
2039$2,610.68 ($217.56/mo)$49,984.50$2,587.91$48,851.56
2040$2,741.71 ($228.48/mo)$52,726.21$2,665.55$51,517.11
2041$2,879.31 ($239.94/mo)$55,605.53$2,745.51$54,262.62
2042$3,023.82 ($251.99/mo)$58,629.35$2,827.88$57,090.50