Value:$2.91 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$604.00
($50.33/month for 12 months)
Expiration Year:2042 (34 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,504.00 ($875.33/mo)$10,504.00$1,200.00$1,200.00
2009$641.00 ($53.42/mo)$11,145.00$1,236.00$2,436.00
2010$661.00 ($55.08/mo)$11,806.00$1,273.08$3,709.08
2011$678.00 ($56.50/mo)$12,484.00$1,311.27$5,020.35
2012$711.63 ($59.30/mo)$13,195.63$1,350.61$6,370.96
2013$740.76 ($61.73/mo)$13,936.39$1,391.13$7,762.09
2014$775.31 ($64.61/mo)$14,711.70$1,432.86$9,194.95
2015$806.00 ($67.17/mo)$15,517.70$1,475.85$10,670.80
2016$808.46 ($67.37/mo)$16,326.16$1,520.12$12,190.93
2017$810.64 ($67.55/mo)$17,136.80$1,565.73$13,756.66
2018$852.60 ($71.05/mo)$17,989.40$1,612.70$15,369.35
2019$947.66 ($78.97/mo)$18,937.06$1,661.08$17,030.44
2020$985.72 ($82.14/mo)$19,922.78$1,710.91$18,741.35
2021$1,025.32 ($85.44/mo)$20,948.10$1,762.24$20,503.59
2022$1,066.50 ($88.88/mo)$22,014.61$1,815.11$22,318.70
2023$1,109.34 ($92.45/mo)$23,123.95$1,869.56$24,188.26
2024$1,153.90 ($96.16/mo)$24,277.84$1,925.65$26,113.91
2025$1,200.25 ($100.02/mo)$25,478.09$1,983.42$28,097.32
2026$1,248.46 ($104.04/mo)$26,726.55$2,042.92$30,140.24
2027$1,298.61 ($108.22/mo)$28,025.16$2,104.21$32,244.45
2028$1,350.77 ($112.56/mo)$29,375.92$2,167.33$34,411.78
2029$1,405.02 ($117.09/mo)$30,780.94$2,232.35$36,644.14
2030$1,461.46 ($121.79/mo)$32,242.40$2,299.32$38,943.46
2031$1,520.16 ($126.68/mo)$33,762.56$2,368.30$41,311.76
2032$1,581.22 ($131.77/mo)$35,343.78$2,439.35$43,751.12
2033$1,644.73 ($137.06/mo)$36,988.52$2,512.53$46,263.65
2034$1,710.80 ($142.57/mo)$38,699.32$2,587.91$48,851.56
2035$1,779.52 ($148.29/mo)$40,478.83$2,665.55$51,517.11
2036$1,850.99 ($154.25/mo)$42,329.82$2,745.51$54,262.62
2037$1,925.34 ($160.45/mo)$44,255.16$2,827.88$57,090.50
2038$2,002.68 ($166.89/mo)$46,257.84$2,912.71$60,003.21
2039$2,083.12 ($173.59/mo)$48,340.96$3,000.10$63,003.31
2040$2,166.79 ($180.57/mo)$50,507.75$3,090.10$66,093.41
2041$2,253.82 ($187.82/mo)$52,761.58$3,182.80$69,276.21
2042$2,344.35 ($195.36/mo)$55,105.93$3,278.29$72,554.50