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$681.53 ($56.79/mo)$11,861.80$1,273.08$3,709.08
2017$727.28 ($60.61/mo)$12,589.08$1,311.27$5,020.35
2018$771.59 ($64.30/mo)$13,360.67$1,350.61$6,370.96
2019$856.30 ($71.36/mo)$14,216.97$1,391.13$7,762.09
2020$896.57 ($74.71/mo)$15,113.54$1,432.86$9,194.95
2021$938.74 ($78.23/mo)$16,052.28$1,475.85$10,670.80
2022$982.89 ($81.91/mo)$17,035.17$1,520.12$12,190.93
2023$1,029.12 ($85.76/mo)$18,064.29$1,565.73$13,756.66
2024$1,077.52 ($89.79/mo)$19,141.80$1,612.70$15,369.35
2025$1,128.19 ($94.02/mo)$20,269.99$1,661.08$17,030.44
2026$1,181.25 ($98.44/mo)$21,451.25$1,710.91$18,741.35
2027$1,236.81 ($103.07/mo)$22,688.06$1,762.24$20,503.59
2028$1,294.98 ($107.91/mo)$23,983.03$1,815.11$22,318.70
2029$1,355.88 ($112.99/mo)$25,338.91$1,869.56$24,188.26
2030$1,419.65 ($118.30/mo)$26,758.56$1,925.65$26,113.91
2031$1,486.42 ($123.87/mo)$28,244.98$1,983.42$28,097.32
2032$1,556.32 ($129.69/mo)$29,801.30$2,042.92$30,140.24
2033$1,629.52 ($135.79/mo)$31,430.82$2,104.21$32,244.45
2034$1,706.16 ($142.18/mo)$33,136.98$2,167.33$34,411.78
2035$1,786.40 ($148.87/mo)$34,923.38$2,232.35$36,644.14
2036$1,870.42 ($155.87/mo)$36,793.79$2,299.32$38,943.46
2037$1,958.38 ($163.20/mo)$38,752.18$2,368.30$41,311.76
2038$2,050.49 ($170.87/mo)$40,802.66$2,439.35$43,751.12
2039$2,146.92 ($178.91/mo)$42,949.59$2,512.53$46,263.65
2040$2,247.90 ($187.32/mo)$45,197.48$2,587.91$48,851.56
2041$2,353.62 ($196.13/mo)$47,551.10$2,665.55$51,517.11
2042$2,464.31 ($205.36/mo)$50,015.41$2,745.51$54,262.62