Value:$2.61 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$386.00
($32.17/month for 12 months)
Expiration Year:2042 (38 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2004$10,286.00 ($857.17/mo)$10,286.00$1,200.00$1,200.00
2005$404.00 ($33.67/mo)$10,690.00$1,236.00$2,436.00
2006$434.00 ($36.17/mo)$11,124.00$1,273.08$3,709.08
2007$498.00 ($41.50/mo)$11,622.00$1,311.27$5,020.35
2008$516.00 ($43.00/mo)$12,138.00$1,350.61$6,370.96
2009$536.00 ($44.67/mo)$12,674.00$1,391.13$7,762.09
2010$557.00 ($46.42/mo)$13,231.00$1,432.86$9,194.95
2011$568.00 ($47.33/mo)$13,799.00$1,475.85$10,670.80
2012$592.90 ($49.41/mo)$14,391.90$1,520.12$12,190.93
2013$602.13 ($50.18/mo)$14,994.03$1,565.73$13,756.66
2014$628.37 ($52.36/mo)$15,622.40$1,612.70$15,369.35
2015$651.90 ($54.33/mo)$16,274.30$1,661.08$17,030.44
2016$680.61 ($56.72/mo)$16,954.91$1,710.91$18,741.35
2017$710.58 ($59.22/mo)$17,665.49$1,762.24$20,503.59
2018$741.88 ($61.82/mo)$18,407.37$1,815.11$22,318.70
2019$774.55 ($64.55/mo)$19,181.91$1,869.56$24,188.26
2020$808.66 ($67.39/mo)$19,990.57$1,925.65$26,113.91
2021$844.27 ($70.36/mo)$20,834.84$1,983.42$28,097.32
2022$881.45 ($73.45/mo)$21,716.29$2,042.92$30,140.24
2023$920.27 ($76.69/mo)$22,636.56$2,104.21$32,244.45
2024$960.80 ($80.07/mo)$23,597.36$2,167.33$34,411.78
2025$1,003.11 ($83.59/mo)$24,600.47$2,232.35$36,644.14
2026$1,047.29 ($87.27/mo)$25,647.75$2,299.32$38,943.46
2027$1,093.41 ($91.12/mo)$26,741.16$2,368.30$41,311.76
2028$1,141.56 ($95.13/mo)$27,882.72$2,439.35$43,751.12
2029$1,191.83 ($99.32/mo)$29,074.55$2,512.53$46,263.65
2030$1,244.32 ($103.69/mo)$30,318.87$2,587.91$48,851.56
2031$1,299.12 ($108.26/mo)$31,617.99$2,665.55$51,517.11
2032$1,356.33 ($113.03/mo)$32,974.32$2,745.51$54,262.62
2033$1,416.06 ($118.01/mo)$34,390.38$2,827.88$57,090.50
2034$1,478.42 ($123.20/mo)$35,868.80$2,912.71$60,003.21
2035$1,543.53 ($128.63/mo)$37,412.33$3,000.10$63,003.31
2036$1,611.51 ($134.29/mo)$39,023.84$3,090.10$66,093.41
2037$1,682.48 ($140.21/mo)$40,706.31$3,182.80$69,276.21
2038$1,756.57 ($146.38/mo)$42,462.88$3,278.29$72,554.50
2039$1,833.93 ($152.83/mo)$44,296.81$3,376.63$75,931.13
2040$1,914.69 ($159.56/mo)$46,211.51$3,477.93$79,409.07
2041$1,999.01 ($166.58/mo)$48,210.52$3,582.27$82,991.34
2042$2,087.05 ($173.92/mo)$50,297.57$3,689.74$86,681.08