Value:$2.91 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$516.00
($43.00/month for 12 months)
Expiration Year:2042 (34 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,416.00 ($868.00/mo)$10,416.00$1,200.00$1,200.00
2009$536.00 ($44.67/mo)$10,952.00$1,236.00$2,436.00
2010$557.00 ($46.42/mo)$11,509.00$1,273.08$3,709.08
2011$568.00 ($47.33/mo)$12,077.00$1,311.27$5,020.35
2012$592.90 ($49.41/mo)$12,669.90$1,350.61$6,370.96
2013$602.13 ($50.18/mo)$13,272.03$1,391.13$7,762.09
2014$628.37 ($52.36/mo)$13,900.40$1,432.86$9,194.95
2015$651.90 ($54.33/mo)$14,552.30$1,475.85$10,670.80
2016$681.53 ($56.79/mo)$15,233.83$1,520.12$12,190.93
2017$727.28 ($60.61/mo)$15,961.11$1,565.73$13,756.66
2018$771.59 ($64.30/mo)$16,732.70$1,612.70$15,369.35
2019$856.30 ($71.36/mo)$17,589.00$1,661.08$17,030.44
2020$896.57 ($74.71/mo)$18,485.57$1,710.91$18,741.35
2021$938.74 ($78.23/mo)$19,424.31$1,762.24$20,503.59
2022$982.89 ($81.91/mo)$20,407.20$1,815.11$22,318.70
2023$1,029.12 ($85.76/mo)$21,436.32$1,869.56$24,188.26
2024$1,077.52 ($89.79/mo)$22,513.83$1,925.65$26,113.91
2025$1,128.19 ($94.02/mo)$23,642.02$1,983.42$28,097.32
2026$1,181.25 ($98.44/mo)$24,823.28$2,042.92$30,140.24
2027$1,236.81 ($103.07/mo)$26,060.09$2,104.21$32,244.45
2028$1,294.98 ($107.91/mo)$27,355.06$2,167.33$34,411.78
2029$1,355.88 ($112.99/mo)$28,710.94$2,232.35$36,644.14
2030$1,419.65 ($118.30/mo)$30,130.59$2,299.32$38,943.46
2031$1,486.42 ($123.87/mo)$31,617.01$2,368.30$41,311.76
2032$1,556.32 ($129.69/mo)$33,173.33$2,439.35$43,751.12
2033$1,629.52 ($135.79/mo)$34,802.85$2,512.53$46,263.65
2034$1,706.16 ($142.18/mo)$36,509.01$2,587.91$48,851.56
2035$1,786.40 ($148.87/mo)$38,295.41$2,665.55$51,517.11
2036$1,870.42 ($155.87/mo)$40,165.82$2,745.51$54,262.62
2037$1,958.38 ($163.20/mo)$42,124.21$2,827.88$57,090.50
2038$2,050.49 ($170.87/mo)$44,174.69$2,912.71$60,003.21
2039$2,146.92 ($178.91/mo)$46,321.62$3,000.10$63,003.31
2040$2,247.90 ($187.32/mo)$48,569.51$3,090.10$66,093.41
2041$2,353.62 ($196.13/mo)$50,923.13$3,182.80$69,276.21
2042$2,464.31 ($205.36/mo)$53,387.44$3,278.29$72,554.50