Value:$3.00 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$521.00
($43.42/month for 12 months)
Expiration Year:2042 (33 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2009$10,421.00 ($868.42/mo)$10,421.00$1,200.00$1,200.00
2010$536.00 ($44.67/mo)$10,957.00$1,236.00$2,436.00
2011$546.00 ($45.50/mo)$11,503.00$1,273.08$3,709.08
2012$561.60 ($46.80/mo)$12,064.60$1,311.27$5,020.35
2013$584.09 ($48.67/mo)$12,648.69$1,350.61$6,370.96
2014$600.67 ($50.06/mo)$13,249.36$1,391.13$7,762.09
2015$607.35 ($50.61/mo)$13,856.71$1,432.86$9,194.95
2016$635.49 ($52.96/mo)$14,492.20$1,475.85$10,670.80
2017$664.93 ($55.41/mo)$15,157.13$1,520.12$12,190.93
2018$695.74 ($57.98/mo)$15,852.88$1,565.73$13,756.66
2019$727.98 ($60.66/mo)$16,580.86$1,612.70$15,369.35
2020$761.71 ($63.48/mo)$17,342.56$1,661.08$17,030.44
2021$797.00 ($66.42/mo)$18,139.57$1,710.91$18,741.35
2022$833.93 ($69.49/mo)$18,973.49$1,762.24$20,503.59
2023$872.57 ($72.71/mo)$19,846.06$1,815.11$22,318.70
2024$912.99 ($76.08/mo)$20,759.05$1,869.56$24,188.26
2025$955.30 ($79.61/mo)$21,714.35$1,925.65$26,113.91
2026$999.56 ($83.30/mo)$22,713.91$1,983.42$28,097.32
2027$1,045.87 ($87.16/mo)$23,759.78$2,042.92$30,140.24
2028$1,094.33 ($91.19/mo)$24,854.11$2,104.21$32,244.45
2029$1,145.03 ($95.42/mo)$25,999.14$2,167.33$34,411.78
2030$1,198.09 ($99.84/mo)$27,197.23$2,232.35$36,644.14
2031$1,253.60 ($104.47/mo)$28,450.82$2,299.32$38,943.46
2032$1,311.68 ($109.31/mo)$29,762.50$2,368.30$41,311.76
2033$1,372.45 ($114.37/mo)$31,134.96$2,439.35$43,751.12
2034$1,436.04 ($119.67/mo)$32,571.00$2,512.53$46,263.65
2035$1,502.58 ($125.21/mo)$34,073.58$2,587.91$48,851.56
2036$1,572.20 ($131.02/mo)$35,645.78$2,665.55$51,517.11
2037$1,645.04 ($137.09/mo)$37,290.82$2,745.51$54,262.62
2038$1,721.26 ($143.44/mo)$39,012.09$2,827.88$57,090.50
2039$1,801.01 ($150.08/mo)$40,813.10$2,912.71$60,003.21
2040$1,884.46 ($157.04/mo)$42,697.56$3,000.10$63,003.31
2041$1,971.77 ($164.31/mo)$44,669.33$3,090.10$66,093.41
2042$2,063.13 ($171.93/mo)$46,732.47$3,182.80$69,276.21