Value:$2.68 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$404.00
($33.67/month for 12 months)
Expiration Year:2042 (37 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2005$10,304.00 ($858.67/mo)$10,304.00$1,200.00$1,200.00
2006$434.00 ($36.17/mo)$10,738.00$1,236.00$2,436.00
2007$498.00 ($41.50/mo)$11,236.00$1,273.08$3,709.08
2008$516.00 ($43.00/mo)$11,752.00$1,311.27$5,020.35
2009$536.00 ($44.67/mo)$12,288.00$1,350.61$6,370.96
2010$557.00 ($46.42/mo)$12,845.00$1,391.13$7,762.09
2011$568.00 ($47.33/mo)$13,413.00$1,432.86$9,194.95
2012$592.90 ($49.41/mo)$14,005.90$1,475.85$10,670.80
2013$602.13 ($50.18/mo)$14,608.03$1,520.12$12,190.93
2014$628.37 ($52.36/mo)$15,236.40$1,565.73$13,756.66
2015$651.90 ($54.33/mo)$15,888.30$1,612.70$15,369.35
2016$681.53 ($56.79/mo)$16,569.83$1,661.08$17,030.44
2017$727.28 ($60.61/mo)$17,297.11$1,710.91$18,741.35
2018$771.59 ($64.30/mo)$18,068.70$1,762.24$20,503.59
2019$856.30 ($71.36/mo)$18,925.00$1,815.11$22,318.70
2020$896.57 ($74.71/mo)$19,821.57$1,869.56$24,188.26
2021$938.74 ($78.23/mo)$20,760.31$1,925.65$26,113.91
2022$982.89 ($81.91/mo)$21,743.20$1,983.42$28,097.32
2023$1,029.12 ($85.76/mo)$22,772.32$2,042.92$30,140.24
2024$1,077.52 ($89.79/mo)$23,849.83$2,104.21$32,244.45
2025$1,128.19 ($94.02/mo)$24,978.02$2,167.33$34,411.78
2026$1,181.25 ($98.44/mo)$26,159.28$2,232.35$36,644.14
2027$1,236.81 ($103.07/mo)$27,396.09$2,299.32$38,943.46
2028$1,294.98 ($107.91/mo)$28,691.06$2,368.30$41,311.76
2029$1,355.88 ($112.99/mo)$30,046.94$2,439.35$43,751.12
2030$1,419.65 ($118.30/mo)$31,466.59$2,512.53$46,263.65
2031$1,486.42 ($123.87/mo)$32,953.01$2,587.91$48,851.56
2032$1,556.32 ($129.69/mo)$34,509.33$2,665.55$51,517.11
2033$1,629.52 ($135.79/mo)$36,138.85$2,745.51$54,262.62
2034$1,706.16 ($142.18/mo)$37,845.01$2,827.88$57,090.50
2035$1,786.40 ($148.87/mo)$39,631.41$2,912.71$60,003.21
2036$1,870.42 ($155.87/mo)$41,501.82$3,000.10$63,003.31
2037$1,958.38 ($163.20/mo)$43,460.21$3,090.10$66,093.41
2038$2,050.49 ($170.87/mo)$45,510.69$3,182.80$69,276.21
2039$2,146.92 ($178.91/mo)$47,657.62$3,278.29$72,554.50
2040$2,247.90 ($187.32/mo)$49,905.51$3,376.63$75,931.13
2041$2,353.62 ($196.13/mo)$52,259.13$3,477.93$79,409.07
2042$2,464.31 ($205.36/mo)$54,723.44$3,582.27$82,991.34