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$626.19 ($52.18/mo)$11,702.71$1,273.08$3,709.08
2017$656.28 ($54.69/mo)$12,358.99$1,311.27$5,020.35
2018$687.82 ($57.32/mo)$13,046.81$1,350.61$6,370.96
2019$720.87 ($60.07/mo)$13,767.68$1,391.13$7,762.09
2020$755.51 ($62.96/mo)$14,523.20$1,432.86$9,194.95
2021$791.82 ($65.98/mo)$15,315.02$1,475.85$10,670.80
2022$829.87 ($69.16/mo)$16,144.88$1,520.12$12,190.93
2023$869.75 ($72.48/mo)$17,014.63$1,565.73$13,756.66
2024$911.54 ($75.96/mo)$17,926.17$1,612.70$15,369.35
2025$955.34 ($79.61/mo)$18,881.52$1,661.08$17,030.44
2026$1,001.25 ($83.44/mo)$19,882.77$1,710.91$18,741.35
2027$1,049.37 ($87.45/mo)$20,932.13$1,762.24$20,503.59
2028$1,099.79 ($91.65/mo)$22,031.93$1,815.11$22,318.70
2029$1,152.64 ($96.05/mo)$23,184.57$1,869.56$24,188.26
2030$1,208.03 ($100.67/mo)$24,392.60$1,925.65$26,113.91
2031$1,266.08 ($105.51/mo)$25,658.68$1,983.42$28,097.32
2032$1,326.92 ($110.58/mo)$26,985.61$2,042.92$30,140.24
2033$1,390.69 ($115.89/mo)$28,376.29$2,104.21$32,244.45
2034$1,457.51 ($121.46/mo)$29,833.81$2,167.33$34,411.78
2035$1,527.55 ($127.30/mo)$31,361.36$2,232.35$36,644.14
2036$1,600.96 ($133.41/mo)$32,962.32$2,299.32$38,943.46
2037$1,677.89 ($139.82/mo)$34,640.21$2,368.30$41,311.76
2038$1,758.52 ($146.54/mo)$36,398.73$2,439.35$43,751.12
2039$1,843.02 ($153.59/mo)$38,241.76$2,512.53$46,263.65
2040$1,931.59 ($160.97/mo)$40,173.35$2,587.91$48,851.56
2041$2,024.41 ($168.70/mo)$42,197.76$2,665.55$51,517.11
2042$2,121.69 ($176.81/mo)$44,319.45$2,745.51$54,262.62