Value:$3.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$602.13
($50.18/month for 12 months)
Expiration Year:2042 (29 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,502.13 ($875.18/mo)$10,502.13$1,200.00$1,200.00
2014$628.37 ($52.36/mo)$11,130.50$1,236.00$2,436.00
2015$651.90 ($54.33/mo)$11,782.40$1,273.08$3,709.08
2016$680.61 ($56.72/mo)$12,463.01$1,311.27$5,020.35
2017$710.58 ($59.22/mo)$13,173.59$1,350.61$6,370.96
2018$741.88 ($61.82/mo)$13,915.47$1,391.13$7,762.09
2019$774.55 ($64.55/mo)$14,690.01$1,432.86$9,194.95
2020$808.66 ($67.39/mo)$15,498.67$1,475.85$10,670.80
2021$844.27 ($70.36/mo)$16,342.94$1,520.12$12,190.93
2022$881.45 ($73.45/mo)$17,224.39$1,565.73$13,756.66
2023$920.27 ($76.69/mo)$18,144.66$1,612.70$15,369.35
2024$960.80 ($80.07/mo)$19,105.46$1,661.08$17,030.44
2025$1,003.11 ($83.59/mo)$20,108.57$1,710.91$18,741.35
2026$1,047.29 ($87.27/mo)$21,155.85$1,762.24$20,503.59
2027$1,093.41 ($91.12/mo)$22,249.26$1,815.11$22,318.70
2028$1,141.56 ($95.13/mo)$23,390.82$1,869.56$24,188.26
2029$1,191.83 ($99.32/mo)$24,582.65$1,925.65$26,113.91
2030$1,244.32 ($103.69/mo)$25,826.97$1,983.42$28,097.32
2031$1,299.12 ($108.26/mo)$27,126.09$2,042.92$30,140.24
2032$1,356.33 ($113.03/mo)$28,482.42$2,104.21$32,244.45
2033$1,416.06 ($118.01/mo)$29,898.48$2,167.33$34,411.78
2034$1,478.42 ($123.20/mo)$31,376.90$2,232.35$36,644.14
2035$1,543.53 ($128.63/mo)$32,920.43$2,299.32$38,943.46
2036$1,611.51 ($134.29/mo)$34,531.94$2,368.30$41,311.76
2037$1,682.48 ($140.21/mo)$36,214.41$2,439.35$43,751.12
2038$1,756.57 ($146.38/mo)$37,970.98$2,512.53$46,263.65
2039$1,833.93 ($152.83/mo)$39,804.91$2,587.91$48,851.56
2040$1,914.69 ($159.56/mo)$41,719.61$2,665.55$51,517.11
2041$1,999.01 ($166.58/mo)$43,718.62$2,745.51$54,262.62
2042$2,087.05 ($173.92/mo)$45,805.67$2,827.88$57,090.50