Value:$2.75 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$434.00
($36.17/month for 12 months)
Expiration Year:2042 (36 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2006$10,334.00 ($861.17/mo)$10,334.00$1,200.00$1,200.00
2007$498.00 ($41.50/mo)$10,832.00$1,236.00$2,436.00
2008$516.00 ($43.00/mo)$11,348.00$1,273.08$3,709.08
2009$536.00 ($44.67/mo)$11,884.00$1,311.27$5,020.35
2010$557.00 ($46.42/mo)$12,441.00$1,350.61$6,370.96
2011$568.00 ($47.33/mo)$13,009.00$1,391.13$7,762.09
2012$592.90 ($49.41/mo)$13,601.90$1,432.86$9,194.95
2013$602.13 ($50.18/mo)$14,204.03$1,475.85$10,670.80
2014$628.37 ($52.36/mo)$14,832.40$1,520.12$12,190.93
2015$651.90 ($54.33/mo)$15,484.30$1,565.73$13,756.66
2016$680.61 ($56.72/mo)$16,164.91$1,612.70$15,369.35
2017$710.58 ($59.22/mo)$16,875.49$1,661.08$17,030.44
2018$741.88 ($61.82/mo)$17,617.37$1,710.91$18,741.35
2019$774.55 ($64.55/mo)$18,391.91$1,762.24$20,503.59
2020$808.66 ($67.39/mo)$19,200.57$1,815.11$22,318.70
2021$844.27 ($70.36/mo)$20,044.84$1,869.56$24,188.26
2022$881.45 ($73.45/mo)$20,926.29$1,925.65$26,113.91
2023$920.27 ($76.69/mo)$21,846.56$1,983.42$28,097.32
2024$960.80 ($80.07/mo)$22,807.36$2,042.92$30,140.24
2025$1,003.11 ($83.59/mo)$23,810.47$2,104.21$32,244.45
2026$1,047.29 ($87.27/mo)$24,857.75$2,167.33$34,411.78
2027$1,093.41 ($91.12/mo)$25,951.16$2,232.35$36,644.14
2028$1,141.56 ($95.13/mo)$27,092.72$2,299.32$38,943.46
2029$1,191.83 ($99.32/mo)$28,284.55$2,368.30$41,311.76
2030$1,244.32 ($103.69/mo)$29,528.87$2,439.35$43,751.12
2031$1,299.12 ($108.26/mo)$30,827.99$2,512.53$46,263.65
2032$1,356.33 ($113.03/mo)$32,184.32$2,587.91$48,851.56
2033$1,416.06 ($118.01/mo)$33,600.38$2,665.55$51,517.11
2034$1,478.42 ($123.20/mo)$35,078.80$2,745.51$54,262.62
2035$1,543.53 ($128.63/mo)$36,622.33$2,827.88$57,090.50
2036$1,611.51 ($134.29/mo)$38,233.84$2,912.71$60,003.21
2037$1,682.48 ($140.21/mo)$39,916.31$3,000.10$63,003.31
2038$1,756.57 ($146.38/mo)$41,672.88$3,090.10$66,093.41
2039$1,833.93 ($152.83/mo)$43,506.81$3,182.80$69,276.21
2040$1,914.69 ($159.56/mo)$45,421.51$3,278.29$72,554.50
2041$1,999.01 ($166.58/mo)$47,420.52$3,376.63$75,931.13
2042$2,087.05 ($173.92/mo)$49,507.57$3,477.93$79,409.07