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$635.49 ($52.96/mo)$13,971.20$1,432.86$9,194.95
2017$664.93 ($55.41/mo)$14,636.13$1,475.85$10,670.80
2018$695.74 ($57.98/mo)$15,331.88$1,520.12$12,190.93
2019$727.98 ($60.66/mo)$16,059.86$1,565.73$13,756.66
2020$761.71 ($63.48/mo)$16,821.56$1,612.70$15,369.35
2021$797.00 ($66.42/mo)$17,618.57$1,661.08$17,030.44
2022$833.93 ($69.49/mo)$18,452.49$1,710.91$18,741.35
2023$872.57 ($72.71/mo)$19,325.06$1,762.24$20,503.59
2024$912.99 ($76.08/mo)$20,238.05$1,815.11$22,318.70
2025$955.30 ($79.61/mo)$21,193.35$1,869.56$24,188.26
2026$999.56 ($83.30/mo)$22,192.91$1,925.65$26,113.91
2027$1,045.87 ($87.16/mo)$23,238.78$1,983.42$28,097.32
2028$1,094.33 ($91.19/mo)$24,333.11$2,042.92$30,140.24
2029$1,145.03 ($95.42/mo)$25,478.14$2,104.21$32,244.45
2030$1,198.09 ($99.84/mo)$26,676.23$2,167.33$34,411.78
2031$1,253.60 ($104.47/mo)$27,929.82$2,232.35$36,644.14
2032$1,311.68 ($109.31/mo)$29,241.50$2,299.32$38,943.46
2033$1,372.45 ($114.37/mo)$30,613.96$2,368.30$41,311.76
2034$1,436.04 ($119.67/mo)$32,050.00$2,439.35$43,751.12
2035$1,502.58 ($125.21/mo)$33,552.58$2,512.53$46,263.65
2036$1,572.20 ($131.02/mo)$35,124.78$2,587.91$48,851.56
2037$1,645.04 ($137.09/mo)$36,769.82$2,665.55$51,517.11
2038$1,721.26 ($143.44/mo)$38,491.09$2,745.51$54,262.62
2039$1,801.01 ($150.08/mo)$40,292.10$2,827.88$57,090.50
2040$1,884.46 ($157.04/mo)$42,176.56$2,912.71$60,003.21
2041$1,971.77 ($164.31/mo)$44,148.33$3,000.10$63,003.31
2042$2,063.13 ($171.93/mo)$46,211.47$3,090.10$66,093.41