Value:$2.68 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$487.00
($40.58/month for 12 months)
Expiration Year:2042 (37 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2005$10,387.00 ($865.58/mo)$10,387.00$1,200.00$1,200.00
2006$527.00 ($43.92/mo)$10,914.00$1,236.00$2,436.00
2007$563.00 ($46.92/mo)$11,477.00$1,273.08$3,709.08
2008$604.00 ($50.33/mo)$12,081.00$1,311.27$5,020.35
2009$641.00 ($53.42/mo)$12,722.00$1,350.61$6,370.96
2010$661.00 ($55.08/mo)$13,383.00$1,391.13$7,762.09
2011$678.00 ($56.50/mo)$14,061.00$1,432.86$9,194.95
2012$711.63 ($59.30/mo)$14,772.63$1,475.85$10,670.80
2013$740.76 ($61.73/mo)$15,513.39$1,520.12$12,190.93
2014$775.31 ($64.61/mo)$16,288.70$1,565.73$13,756.66
2015$806.00 ($67.17/mo)$17,094.70$1,612.70$15,369.35
2016$846.45 ($70.54/mo)$17,941.15$1,661.08$17,030.44
2017$888.93 ($74.08/mo)$18,830.09$1,710.91$18,741.35
2018$933.55 ($77.80/mo)$19,763.64$1,762.24$20,503.59
2019$980.40 ($81.70/mo)$20,744.04$1,815.11$22,318.70
2020$1,029.61 ($85.80/mo)$21,773.65$1,869.56$24,188.26
2021$1,081.28 ($90.11/mo)$22,854.93$1,925.65$26,113.91
2022$1,135.55 ($94.63/mo)$23,990.49$1,983.42$28,097.32
2023$1,192.54 ($99.38/mo)$25,183.03$2,042.92$30,140.24
2024$1,252.40 ($104.37/mo)$26,435.43$2,104.21$32,244.45
2025$1,315.25 ($109.60/mo)$27,750.68$2,167.33$34,411.78
2026$1,381.27 ($115.11/mo)$29,131.95$2,232.35$36,644.14
2027$1,450.59 ($120.88/mo)$30,582.54$2,299.32$38,943.46
2028$1,523.39 ($126.95/mo)$32,105.93$2,368.30$41,311.76
2029$1,599.85 ($133.32/mo)$33,705.78$2,439.35$43,751.12
2030$1,680.15 ($140.01/mo)$35,385.93$2,512.53$46,263.65
2031$1,764.47 ($147.04/mo)$37,150.40$2,587.91$48,851.56
2032$1,853.03 ($154.42/mo)$39,003.43$2,665.55$51,517.11
2033$1,946.03 ($162.17/mo)$40,949.46$2,745.51$54,262.62
2034$2,043.70 ($170.31/mo)$42,993.16$2,827.88$57,090.50
2035$2,146.27 ($178.86/mo)$45,139.43$2,912.71$60,003.21
2036$2,253.99 ($187.83/mo)$47,393.41$3,000.10$63,003.31
2037$2,367.11 ($197.26/mo)$49,760.53$3,090.10$66,093.41
2038$2,485.92 ($207.16/mo)$52,246.45$3,182.80$69,276.21
2039$2,610.68 ($217.56/mo)$54,857.13$3,278.29$72,554.50
2040$2,741.71 ($228.48/mo)$57,598.84$3,376.63$75,931.13
2041$2,879.31 ($239.94/mo)$60,478.16$3,477.93$79,409.07
2042$3,023.82 ($251.99/mo)$63,501.98$3,582.27$82,991.34