Value:$3.19 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$678.00
($56.50/month for 12 months)
Expiration Year:2042 (31 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,578.00 ($881.50/mo)$10,578.00$1,200.00$1,200.00
2012$711.63 ($59.30/mo)$11,289.63$1,236.00$2,436.00
2013$740.76 ($61.73/mo)$12,030.39$1,273.08$3,709.08
2014$775.31 ($64.61/mo)$12,805.70$1,311.27$5,020.35
2015$806.00 ($67.17/mo)$13,611.70$1,350.61$6,370.96
2016$808.46 ($67.37/mo)$14,420.16$1,391.13$7,762.09
2017$810.64 ($67.55/mo)$15,230.80$1,432.86$9,194.95
2018$852.60 ($71.05/mo)$16,083.40$1,475.85$10,670.80
2019$947.66 ($78.97/mo)$17,031.06$1,520.12$12,190.93
2020$985.72 ($82.14/mo)$18,016.78$1,565.73$13,756.66
2021$1,025.32 ($85.44/mo)$19,042.10$1,612.70$15,369.35
2022$1,066.50 ($88.88/mo)$20,108.61$1,661.08$17,030.44
2023$1,109.34 ($92.45/mo)$21,217.95$1,710.91$18,741.35
2024$1,153.90 ($96.16/mo)$22,371.84$1,762.24$20,503.59
2025$1,200.25 ($100.02/mo)$23,572.09$1,815.11$22,318.70
2026$1,248.46 ($104.04/mo)$24,820.55$1,869.56$24,188.26
2027$1,298.61 ($108.22/mo)$26,119.16$1,925.65$26,113.91
2028$1,350.77 ($112.56/mo)$27,469.92$1,983.42$28,097.32
2029$1,405.02 ($117.09/mo)$28,874.94$2,042.92$30,140.24
2030$1,461.46 ($121.79/mo)$30,336.40$2,104.21$32,244.45
2031$1,520.16 ($126.68/mo)$31,856.56$2,167.33$34,411.78
2032$1,581.22 ($131.77/mo)$33,437.78$2,232.35$36,644.14
2033$1,644.73 ($137.06/mo)$35,082.52$2,299.32$38,943.46
2034$1,710.80 ($142.57/mo)$36,793.32$2,368.30$41,311.76
2035$1,779.52 ($148.29/mo)$38,572.83$2,439.35$43,751.12
2036$1,850.99 ($154.25/mo)$40,423.82$2,512.53$46,263.65
2037$1,925.34 ($160.45/mo)$42,349.16$2,587.91$48,851.56
2038$2,002.68 ($166.89/mo)$44,351.84$2,665.55$51,517.11
2039$2,083.12 ($173.59/mo)$46,434.96$2,745.51$54,262.62
2040$2,166.79 ($180.57/mo)$48,601.75$2,827.88$57,090.50
2041$2,253.82 ($187.82/mo)$50,855.58$2,912.71$60,003.21
2042$2,344.35 ($195.36/mo)$53,199.93$3,000.10$63,003.31