Value:$3.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$592.65
($49.39/month for 12 months)
Expiration Year:2042 (28 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,492.65 ($874.39/mo)$10,492.65$1,200.00$1,200.00
2015$602.51 ($50.21/mo)$11,095.16$1,236.00$2,436.00
2016$630.94 ($52.58/mo)$11,726.10$1,273.08$3,709.08
2017$660.72 ($55.06/mo)$12,386.82$1,311.27$5,020.35
2018$691.90 ($57.66/mo)$13,078.73$1,350.61$6,370.96
2019$724.55 ($60.38/mo)$13,803.28$1,391.13$7,762.09
2020$758.75 ($63.23/mo)$14,562.03$1,432.86$9,194.95
2021$794.56 ($66.21/mo)$15,356.59$1,475.85$10,670.80
2022$832.05 ($69.34/mo)$16,188.64$1,520.12$12,190.93
2023$871.32 ($72.61/mo)$17,059.96$1,565.73$13,756.66
2024$912.44 ($76.04/mo)$17,972.40$1,612.70$15,369.35
2025$955.50 ($79.63/mo)$18,927.90$1,661.08$17,030.44
2026$1,000.59 ($83.38/mo)$19,928.50$1,710.91$18,741.35
2027$1,047.82 ($87.32/mo)$20,976.31$1,762.24$20,503.59
2028$1,097.27 ($91.44/mo)$22,073.58$1,815.11$22,318.70
2029$1,149.05 ($95.75/mo)$23,222.63$1,869.56$24,188.26
2030$1,203.28 ($100.27/mo)$24,425.90$1,925.65$26,113.91
2031$1,260.06 ($105.01/mo)$25,685.97$1,983.42$28,097.32
2032$1,319.53 ($109.96/mo)$27,005.50$2,042.92$30,140.24
2033$1,381.80 ($115.15/mo)$28,387.30$2,104.21$32,244.45
2034$1,447.01 ($120.58/mo)$29,834.31$2,167.33$34,411.78
2035$1,515.30 ($126.28/mo)$31,349.61$2,232.35$36,644.14
2036$1,586.81 ($132.23/mo)$32,936.42$2,299.32$38,943.46
2037$1,661.70 ($138.47/mo)$34,598.12$2,368.30$41,311.76
2038$1,740.12 ($145.01/mo)$36,338.24$2,439.35$43,751.12
2039$1,822.24 ($151.85/mo)$38,160.48$2,512.53$46,263.65
2040$1,908.24 ($159.02/mo)$40,068.72$2,587.91$48,851.56
2041$1,998.29 ($166.52/mo)$42,067.01$2,665.55$51,517.11
2042$2,092.60 ($174.38/mo)$44,159.61$2,745.51$54,262.62