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$680.61 ($56.72/mo)$15,232.91$1,520.12$12,190.93
2017$710.58 ($59.22/mo)$15,943.49$1,565.73$13,756.66
2018$741.88 ($61.82/mo)$16,685.37$1,612.70$15,369.35
2019$774.55 ($64.55/mo)$17,459.91$1,661.08$17,030.44
2020$808.66 ($67.39/mo)$18,268.57$1,710.91$18,741.35
2021$844.27 ($70.36/mo)$19,112.84$1,762.24$20,503.59
2022$881.45 ($73.45/mo)$19,994.29$1,815.11$22,318.70
2023$920.27 ($76.69/mo)$20,914.56$1,869.56$24,188.26
2024$960.80 ($80.07/mo)$21,875.36$1,925.65$26,113.91
2025$1,003.11 ($83.59/mo)$22,878.47$1,983.42$28,097.32
2026$1,047.29 ($87.27/mo)$23,925.75$2,042.92$30,140.24
2027$1,093.41 ($91.12/mo)$25,019.16$2,104.21$32,244.45
2028$1,141.56 ($95.13/mo)$26,160.72$2,167.33$34,411.78
2029$1,191.83 ($99.32/mo)$27,352.55$2,232.35$36,644.14
2030$1,244.32 ($103.69/mo)$28,596.87$2,299.32$38,943.46
2031$1,299.12 ($108.26/mo)$29,895.99$2,368.30$41,311.76
2032$1,356.33 ($113.03/mo)$31,252.32$2,439.35$43,751.12
2033$1,416.06 ($118.01/mo)$32,668.38$2,512.53$46,263.65
2034$1,478.42 ($123.20/mo)$34,146.80$2,587.91$48,851.56
2035$1,543.53 ($128.63/mo)$35,690.33$2,665.55$51,517.11
2036$1,611.51 ($134.29/mo)$37,301.84$2,745.51$54,262.62
2037$1,682.48 ($140.21/mo)$38,984.31$2,827.88$57,090.50
2038$1,756.57 ($146.38/mo)$40,740.88$2,912.71$60,003.21
2039$1,833.93 ($152.83/mo)$42,574.81$3,000.10$63,003.31
2040$1,914.69 ($159.56/mo)$44,489.51$3,090.10$66,093.41
2041$1,999.01 ($166.58/mo)$46,488.52$3,182.80$69,276.21
2042$2,087.05 ($173.92/mo)$48,575.57$3,278.29$72,554.50