Value:$3.09 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$536.00
($44.67/month for 12 months)
Expiration Year:2042 (32 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,436.00 ($869.67/mo)$10,436.00$1,200.00$1,200.00
2011$546.00 ($45.50/mo)$10,982.00$1,236.00$2,436.00
2012$561.60 ($46.80/mo)$11,543.60$1,273.08$3,709.08
2013$584.09 ($48.67/mo)$12,127.69$1,311.27$5,020.35
2014$600.67 ($50.06/mo)$12,728.36$1,350.61$6,370.96
2015$607.35 ($50.61/mo)$13,335.71$1,391.13$7,762.09
2016$617.53 ($51.46/mo)$13,953.24$1,432.86$9,194.95
2017$647.25 ($53.94/mo)$14,600.49$1,475.85$10,670.80
2018$654.96 ($54.58/mo)$15,255.45$1,520.12$12,190.93
2019$732.20 ($61.02/mo)$15,987.65$1,565.73$13,756.66
2020$751.96 ($62.66/mo)$16,739.61$1,612.70$15,369.35
2021$772.25 ($64.35/mo)$17,511.87$1,661.08$17,030.44
2022$793.10 ($66.09/mo)$18,304.96$1,710.91$18,741.35
2023$814.50 ($67.88/mo)$19,119.46$1,762.24$20,503.59
2024$836.48 ($69.71/mo)$19,955.94$1,815.11$22,318.70
2025$859.06 ($71.59/mo)$20,815.00$1,869.56$24,188.26
2026$882.24 ($73.52/mo)$21,697.24$1,925.65$26,113.91
2027$906.05 ($75.50/mo)$22,603.29$1,983.42$28,097.32
2028$930.50 ($77.54/mo)$23,533.80$2,042.92$30,140.24
2029$955.62 ($79.63/mo)$24,489.41$2,104.21$32,244.45
2030$981.41 ($81.78/mo)$25,470.82$2,167.33$34,411.78
2031$1,007.89 ($83.99/mo)$26,478.71$2,232.35$36,644.14
2032$1,035.09 ($86.26/mo)$27,513.80$2,299.32$38,943.46
2033$1,063.03 ($88.59/mo)$28,576.83$2,368.30$41,311.76
2034$1,091.72 ($90.98/mo)$29,668.55$2,439.35$43,751.12
2035$1,121.18 ($93.43/mo)$30,789.73$2,512.53$46,263.65
2036$1,151.44 ($95.95/mo)$31,941.17$2,587.91$48,851.56
2037$1,182.51 ($98.54/mo)$33,123.68$2,665.55$51,517.11
2038$1,214.43 ($101.20/mo)$34,338.11$2,745.51$54,262.62
2039$1,247.20 ($103.93/mo)$35,585.31$2,827.88$57,090.50
2040$1,280.86 ($106.74/mo)$36,866.18$2,912.71$60,003.21
2041$1,315.43 ($109.62/mo)$38,181.61$3,000.10$63,003.31
2042$1,350.93 ($112.58/mo)$39,532.54$3,090.10$66,093.41