Value:$2.75 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$469.00
($39.08/month for 12 months)
Expiration Year:2042 (36 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2006$10,369.00 ($864.08/mo)$10,369.00$1,200.00$1,200.00
2007$485.00 ($40.42/mo)$10,854.00$1,236.00$2,436.00
2008$504.00 ($42.00/mo)$11,358.00$1,273.08$3,709.08
2009$521.00 ($43.42/mo)$11,879.00$1,311.27$5,020.35
2010$536.00 ($44.67/mo)$12,415.00$1,350.61$6,370.96
2011$546.00 ($45.50/mo)$12,961.00$1,391.13$7,762.09
2012$561.60 ($46.80/mo)$13,522.60$1,432.86$9,194.95
2013$584.09 ($48.67/mo)$14,106.69$1,475.85$10,670.80
2014$600.67 ($50.06/mo)$14,707.36$1,520.12$12,190.93
2015$607.35 ($50.61/mo)$15,314.71$1,565.73$13,756.66
2016$617.53 ($51.46/mo)$15,932.24$1,612.70$15,369.35
2017$647.25 ($53.94/mo)$16,579.49$1,661.08$17,030.44
2018$654.96 ($54.58/mo)$17,234.45$1,710.91$18,741.35
2019$732.20 ($61.02/mo)$17,966.65$1,762.24$20,503.59
2020$751.96 ($62.66/mo)$18,718.61$1,815.11$22,318.70
2021$772.25 ($64.35/mo)$19,490.87$1,869.56$24,188.26
2022$793.10 ($66.09/mo)$20,283.96$1,925.65$26,113.91
2023$814.50 ($67.88/mo)$21,098.46$1,983.42$28,097.32
2024$836.48 ($69.71/mo)$21,934.94$2,042.92$30,140.24
2025$859.06 ($71.59/mo)$22,794.00$2,104.21$32,244.45
2026$882.24 ($73.52/mo)$23,676.24$2,167.33$34,411.78
2027$906.05 ($75.50/mo)$24,582.29$2,232.35$36,644.14
2028$930.50 ($77.54/mo)$25,512.80$2,299.32$38,943.46
2029$955.62 ($79.63/mo)$26,468.41$2,368.30$41,311.76
2030$981.41 ($81.78/mo)$27,449.82$2,439.35$43,751.12
2031$1,007.89 ($83.99/mo)$28,457.71$2,512.53$46,263.65
2032$1,035.09 ($86.26/mo)$29,492.80$2,587.91$48,851.56
2033$1,063.03 ($88.59/mo)$30,555.83$2,665.55$51,517.11
2034$1,091.72 ($90.98/mo)$31,647.55$2,745.51$54,262.62
2035$1,121.18 ($93.43/mo)$32,768.73$2,827.88$57,090.50
2036$1,151.44 ($95.95/mo)$33,920.17$2,912.71$60,003.21
2037$1,182.51 ($98.54/mo)$35,102.68$3,000.10$63,003.31
2038$1,214.43 ($101.20/mo)$36,317.11$3,090.10$66,093.41
2039$1,247.20 ($103.93/mo)$37,564.31$3,182.80$69,276.21
2040$1,280.86 ($106.74/mo)$38,845.18$3,278.29$72,554.50
2041$1,315.43 ($109.62/mo)$40,160.61$3,376.63$75,931.13
2042$1,350.93 ($112.58/mo)$41,511.54$3,477.93$79,409.07