Value:$2.91 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$504.00
($42.00/month for 12 months)
Expiration Year:2042 (34 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,404.00 ($867.00/mo)$10,404.00$1,200.00$1,200.00
2009$521.00 ($43.42/mo)$10,925.00$1,236.00$2,436.00
2010$536.00 ($44.67/mo)$11,461.00$1,273.08$3,709.08
2011$546.00 ($45.50/mo)$12,007.00$1,311.27$5,020.35
2012$561.60 ($46.80/mo)$12,568.60$1,350.61$6,370.96
2013$584.09 ($48.67/mo)$13,152.69$1,391.13$7,762.09
2014$600.67 ($50.06/mo)$13,753.36$1,432.86$9,194.95
2015$607.35 ($50.61/mo)$14,360.71$1,475.85$10,670.80
2016$635.49 ($52.96/mo)$14,996.20$1,520.12$12,190.93
2017$664.93 ($55.41/mo)$15,661.13$1,565.73$13,756.66
2018$695.74 ($57.98/mo)$16,356.88$1,612.70$15,369.35
2019$727.98 ($60.66/mo)$17,084.86$1,661.08$17,030.44
2020$761.71 ($63.48/mo)$17,846.56$1,710.91$18,741.35
2021$797.00 ($66.42/mo)$18,643.57$1,762.24$20,503.59
2022$833.93 ($69.49/mo)$19,477.49$1,815.11$22,318.70
2023$872.57 ($72.71/mo)$20,350.06$1,869.56$24,188.26
2024$912.99 ($76.08/mo)$21,263.05$1,925.65$26,113.91
2025$955.30 ($79.61/mo)$22,218.35$1,983.42$28,097.32
2026$999.56 ($83.30/mo)$23,217.91$2,042.92$30,140.24
2027$1,045.87 ($87.16/mo)$24,263.78$2,104.21$32,244.45
2028$1,094.33 ($91.19/mo)$25,358.11$2,167.33$34,411.78
2029$1,145.03 ($95.42/mo)$26,503.14$2,232.35$36,644.14
2030$1,198.09 ($99.84/mo)$27,701.23$2,299.32$38,943.46
2031$1,253.60 ($104.47/mo)$28,954.82$2,368.30$41,311.76
2032$1,311.68 ($109.31/mo)$30,266.50$2,439.35$43,751.12
2033$1,372.45 ($114.37/mo)$31,638.96$2,512.53$46,263.65
2034$1,436.04 ($119.67/mo)$33,075.00$2,587.91$48,851.56
2035$1,502.58 ($125.21/mo)$34,577.58$2,665.55$51,517.11
2036$1,572.20 ($131.02/mo)$36,149.78$2,745.51$54,262.62
2037$1,645.04 ($137.09/mo)$37,794.82$2,827.88$57,090.50
2038$1,721.26 ($143.44/mo)$39,516.09$2,912.71$60,003.21
2039$1,801.01 ($150.08/mo)$41,317.10$3,000.10$63,003.31
2040$1,884.46 ($157.04/mo)$43,201.56$3,090.10$66,093.41
2041$1,971.77 ($164.31/mo)$45,173.33$3,182.80$69,276.21
2042$2,063.13 ($171.93/mo)$47,236.47$3,278.29$72,554.50