Value:$3.67 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$806.00
($67.17/month for 12 months)
Expiration Year:2042 (27 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,706.00 ($892.17/mo)$10,706.00$1,200.00$1,200.00
2016$846.45 ($70.54/mo)$11,552.45$1,236.00$2,436.00
2017$888.93 ($74.08/mo)$12,441.39$1,273.08$3,709.08
2018$933.55 ($77.80/mo)$13,374.94$1,311.27$5,020.35
2019$980.40 ($81.70/mo)$14,355.34$1,350.61$6,370.96
2020$1,029.61 ($85.80/mo)$15,384.95$1,391.13$7,762.09
2021$1,081.28 ($90.11/mo)$16,466.23$1,432.86$9,194.95
2022$1,135.55 ($94.63/mo)$17,601.79$1,475.85$10,670.80
2023$1,192.54 ($99.38/mo)$18,794.33$1,520.12$12,190.93
2024$1,252.40 ($104.37/mo)$20,046.73$1,565.73$13,756.66
2025$1,315.25 ($109.60/mo)$21,361.98$1,612.70$15,369.35
2026$1,381.27 ($115.11/mo)$22,743.25$1,661.08$17,030.44
2027$1,450.59 ($120.88/mo)$24,193.84$1,710.91$18,741.35
2028$1,523.39 ($126.95/mo)$25,717.23$1,762.24$20,503.59
2029$1,599.85 ($133.32/mo)$27,317.08$1,815.11$22,318.70
2030$1,680.15 ($140.01/mo)$28,997.23$1,869.56$24,188.26
2031$1,764.47 ($147.04/mo)$30,761.70$1,925.65$26,113.91
2032$1,853.03 ($154.42/mo)$32,614.73$1,983.42$28,097.32
2033$1,946.03 ($162.17/mo)$34,560.76$2,042.92$30,140.24
2034$2,043.70 ($170.31/mo)$36,604.46$2,104.21$32,244.45
2035$2,146.27 ($178.86/mo)$38,750.73$2,167.33$34,411.78
2036$2,253.99 ($187.83/mo)$41,004.71$2,232.35$36,644.14
2037$2,367.11 ($197.26/mo)$43,371.83$2,299.32$38,943.46
2038$2,485.92 ($207.16/mo)$45,857.75$2,368.30$41,311.76
2039$2,610.68 ($217.56/mo)$48,468.43$2,439.35$43,751.12
2040$2,741.71 ($228.48/mo)$51,210.14$2,512.53$46,263.65
2041$2,879.31 ($239.94/mo)$54,089.46$2,587.91$48,851.56
2042$3,023.82 ($251.99/mo)$57,113.28$2,665.55$51,517.11