Value:$3.09 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$661.00
($55.08/month for 12 months)
Expiration Year:2042 (32 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,561.00 ($880.08/mo)$10,561.00$1,200.00$1,200.00
2011$678.00 ($56.50/mo)$11,239.00$1,236.00$2,436.00
2012$711.63 ($59.30/mo)$11,950.63$1,273.08$3,709.08
2013$740.76 ($61.73/mo)$12,691.39$1,311.27$5,020.35
2014$775.31 ($64.61/mo)$13,466.70$1,350.61$6,370.96
2015$806.00 ($67.17/mo)$14,272.70$1,391.13$7,762.09
2016$846.45 ($70.54/mo)$15,119.15$1,432.86$9,194.95
2017$888.93 ($74.08/mo)$16,008.09$1,475.85$10,670.80
2018$933.55 ($77.80/mo)$16,941.64$1,520.12$12,190.93
2019$980.40 ($81.70/mo)$17,922.04$1,565.73$13,756.66
2020$1,029.61 ($85.80/mo)$18,951.65$1,612.70$15,369.35
2021$1,081.28 ($90.11/mo)$20,032.93$1,661.08$17,030.44
2022$1,135.55 ($94.63/mo)$21,168.49$1,710.91$18,741.35
2023$1,192.54 ($99.38/mo)$22,361.03$1,762.24$20,503.59
2024$1,252.40 ($104.37/mo)$23,613.43$1,815.11$22,318.70
2025$1,315.25 ($109.60/mo)$24,928.68$1,869.56$24,188.26
2026$1,381.27 ($115.11/mo)$26,309.95$1,925.65$26,113.91
2027$1,450.59 ($120.88/mo)$27,760.54$1,983.42$28,097.32
2028$1,523.39 ($126.95/mo)$29,283.93$2,042.92$30,140.24
2029$1,599.85 ($133.32/mo)$30,883.78$2,104.21$32,244.45
2030$1,680.15 ($140.01/mo)$32,563.93$2,167.33$34,411.78
2031$1,764.47 ($147.04/mo)$34,328.40$2,232.35$36,644.14
2032$1,853.03 ($154.42/mo)$36,181.43$2,299.32$38,943.46
2033$1,946.03 ($162.17/mo)$38,127.46$2,368.30$41,311.76
2034$2,043.70 ($170.31/mo)$40,171.16$2,439.35$43,751.12
2035$2,146.27 ($178.86/mo)$42,317.43$2,512.53$46,263.65
2036$2,253.99 ($187.83/mo)$44,571.41$2,587.91$48,851.56
2037$2,367.11 ($197.26/mo)$46,938.53$2,665.55$51,517.11
2038$2,485.92 ($207.16/mo)$49,424.45$2,745.51$54,262.62
2039$2,610.68 ($217.56/mo)$52,035.13$2,827.88$57,090.50
2040$2,741.71 ($228.48/mo)$54,776.84$2,912.71$60,003.21
2041$2,879.31 ($239.94/mo)$57,656.16$3,000.10$63,003.31
2042$3,023.82 ($251.99/mo)$60,679.98$3,090.10$66,093.41