Value:$3.00 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$641.00
($53.42/month for 12 months)
Expiration Year:2042 (33 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2009$10,541.00 ($878.42/mo)$10,541.00$1,200.00$1,200.00
2010$661.00 ($55.08/mo)$11,202.00$1,236.00$2,436.00
2011$678.00 ($56.50/mo)$11,880.00$1,273.08$3,709.08
2012$711.63 ($59.30/mo)$12,591.63$1,311.27$5,020.35
2013$740.76 ($61.73/mo)$13,332.39$1,350.61$6,370.96
2014$775.31 ($64.61/mo)$14,107.70$1,391.13$7,762.09
2015$806.00 ($67.17/mo)$14,913.70$1,432.86$9,194.95
2016$846.45 ($70.54/mo)$15,760.15$1,475.85$10,670.80
2017$888.93 ($74.08/mo)$16,649.09$1,520.12$12,190.93
2018$933.55 ($77.80/mo)$17,582.64$1,565.73$13,756.66
2019$980.40 ($81.70/mo)$18,563.04$1,612.70$15,369.35
2020$1,029.61 ($85.80/mo)$19,592.65$1,661.08$17,030.44
2021$1,081.28 ($90.11/mo)$20,673.93$1,710.91$18,741.35
2022$1,135.55 ($94.63/mo)$21,809.49$1,762.24$20,503.59
2023$1,192.54 ($99.38/mo)$23,002.03$1,815.11$22,318.70
2024$1,252.40 ($104.37/mo)$24,254.43$1,869.56$24,188.26
2025$1,315.25 ($109.60/mo)$25,569.68$1,925.65$26,113.91
2026$1,381.27 ($115.11/mo)$26,950.95$1,983.42$28,097.32
2027$1,450.59 ($120.88/mo)$28,401.54$2,042.92$30,140.24
2028$1,523.39 ($126.95/mo)$29,924.93$2,104.21$32,244.45
2029$1,599.85 ($133.32/mo)$31,524.78$2,167.33$34,411.78
2030$1,680.15 ($140.01/mo)$33,204.93$2,232.35$36,644.14
2031$1,764.47 ($147.04/mo)$34,969.40$2,299.32$38,943.46
2032$1,853.03 ($154.42/mo)$36,822.43$2,368.30$41,311.76
2033$1,946.03 ($162.17/mo)$38,768.46$2,439.35$43,751.12
2034$2,043.70 ($170.31/mo)$40,812.16$2,512.53$46,263.65
2035$2,146.27 ($178.86/mo)$42,958.43$2,587.91$48,851.56
2036$2,253.99 ($187.83/mo)$45,212.41$2,665.55$51,517.11
2037$2,367.11 ($197.26/mo)$47,579.53$2,745.51$54,262.62
2038$2,485.92 ($207.16/mo)$50,065.45$2,827.88$57,090.50
2039$2,610.68 ($217.56/mo)$52,676.13$2,912.71$60,003.21
2040$2,741.71 ($228.48/mo)$55,417.84$3,000.10$63,003.31
2041$2,879.31 ($239.94/mo)$58,297.16$3,090.10$66,093.41
2042$3,023.82 ($251.99/mo)$61,320.98$3,182.80$69,276.21