Value:$3.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$628.37
($52.36/month for 12 months)
Expiration Year:2042 (28 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,528.37 ($877.36/mo)$10,528.37$1,200.00$1,200.00
2015$651.90 ($54.33/mo)$11,180.27$1,236.00$2,436.00
2016$680.61 ($56.72/mo)$11,860.88$1,273.08$3,709.08
2017$710.58 ($59.22/mo)$12,571.46$1,311.27$5,020.35
2018$741.88 ($61.82/mo)$13,313.34$1,350.61$6,370.96
2019$774.55 ($64.55/mo)$14,087.88$1,391.13$7,762.09
2020$808.66 ($67.39/mo)$14,896.54$1,432.86$9,194.95
2021$844.27 ($70.36/mo)$15,740.81$1,475.85$10,670.80
2022$881.45 ($73.45/mo)$16,622.26$1,520.12$12,190.93
2023$920.27 ($76.69/mo)$17,542.53$1,565.73$13,756.66
2024$960.80 ($80.07/mo)$18,503.33$1,612.70$15,369.35
2025$1,003.11 ($83.59/mo)$19,506.44$1,661.08$17,030.44
2026$1,047.29 ($87.27/mo)$20,553.72$1,710.91$18,741.35
2027$1,093.41 ($91.12/mo)$21,647.13$1,762.24$20,503.59
2028$1,141.56 ($95.13/mo)$22,788.69$1,815.11$22,318.70
2029$1,191.83 ($99.32/mo)$23,980.52$1,869.56$24,188.26
2030$1,244.32 ($103.69/mo)$25,224.84$1,925.65$26,113.91
2031$1,299.12 ($108.26/mo)$26,523.96$1,983.42$28,097.32
2032$1,356.33 ($113.03/mo)$27,880.29$2,042.92$30,140.24
2033$1,416.06 ($118.01/mo)$29,296.35$2,104.21$32,244.45
2034$1,478.42 ($123.20/mo)$30,774.77$2,167.33$34,411.78
2035$1,543.53 ($128.63/mo)$32,318.30$2,232.35$36,644.14
2036$1,611.51 ($134.29/mo)$33,929.81$2,299.32$38,943.46
2037$1,682.48 ($140.21/mo)$35,612.28$2,368.30$41,311.76
2038$1,756.57 ($146.38/mo)$37,368.85$2,439.35$43,751.12
2039$1,833.93 ($152.83/mo)$39,202.78$2,512.53$46,263.65
2040$1,914.69 ($159.56/mo)$41,117.48$2,587.91$48,851.56
2041$1,999.01 ($166.58/mo)$43,116.49$2,665.55$51,517.11
2042$2,087.05 ($173.92/mo)$45,203.54$2,745.51$54,262.62