Value:$3.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$579.04
($48.25/month for 12 months)
Expiration Year:2042 (28 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,479.04 ($873.25/mo)$10,479.04$1,200.00$1,200.00
2015$597.48 ($49.79/mo)$11,076.52$1,236.00$2,436.00
2016$612.77 ($51.06/mo)$11,689.29$1,273.08$3,709.08
2017$627.15 ($52.26/mo)$12,316.44$1,311.27$5,020.35
2018$644.30 ($53.69/mo)$12,960.74$1,350.61$6,370.96
2019$694.15 ($57.85/mo)$13,654.89$1,391.13$7,762.09
2020$718.11 ($59.84/mo)$14,373.00$1,432.86$9,194.95
2021$742.89 ($61.91/mo)$15,115.89$1,475.85$10,670.80
2022$768.53 ($64.04/mo)$15,884.41$1,520.12$12,190.93
2023$795.05 ($66.25/mo)$16,679.47$1,565.73$13,756.66
2024$822.49 ($68.54/mo)$17,501.96$1,612.70$15,369.35
2025$850.88 ($70.91/mo)$18,352.83$1,661.08$17,030.44
2026$880.24 ($73.35/mo)$19,233.08$1,710.91$18,741.35
2027$910.62 ($75.89/mo)$20,143.70$1,762.24$20,503.59
2028$942.05 ($78.50/mo)$21,085.74$1,815.11$22,318.70
2029$974.56 ($81.21/mo)$22,060.30$1,869.56$24,188.26
2030$1,008.19 ($84.02/mo)$23,068.50$1,925.65$26,113.91
2031$1,042.99 ($86.92/mo)$24,111.49$1,983.42$28,097.32
2032$1,078.98 ($89.92/mo)$25,190.47$2,042.92$30,140.24
2033$1,116.22 ($93.02/mo)$26,306.70$2,104.21$32,244.45
2034$1,154.75 ($96.23/mo)$27,461.44$2,167.33$34,411.78
2035$1,194.60 ($99.55/mo)$28,656.04$2,232.35$36,644.14
2036$1,235.83 ($102.99/mo)$29,891.87$2,299.32$38,943.46
2037$1,278.48 ($106.54/mo)$31,170.34$2,368.30$41,311.76
2038$1,322.60 ($110.22/mo)$32,492.94$2,439.35$43,751.12
2039$1,368.25 ($114.02/mo)$33,861.19$2,512.53$46,263.65
2040$1,415.47 ($117.96/mo)$35,276.65$2,587.91$48,851.56
2041$1,464.32 ($122.03/mo)$36,740.97$2,665.55$51,517.11
2042$1,514.85 ($126.24/mo)$38,255.82$2,745.51$54,262.62