Value:$2.68 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$435.00
($36.25/month for 12 months)
Expiration Year:2042 (37 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2005$10,335.00 ($861.25/mo)$10,335.00$1,200.00$1,200.00
2006$461.00 ($38.42/mo)$10,796.00$1,236.00$2,436.00
2007$473.00 ($39.42/mo)$11,269.00$1,273.08$3,709.08
2008$487.00 ($40.58/mo)$11,756.00$1,311.27$5,020.35
2009$504.00 ($42.00/mo)$12,260.00$1,350.61$6,370.96
2010$520.00 ($43.33/mo)$12,780.00$1,391.13$7,762.09
2011$534.00 ($44.50/mo)$13,314.00$1,432.86$9,194.95
2012$560.96 ($46.75/mo)$13,874.96$1,475.85$10,670.80
2013$579.31 ($48.28/mo)$14,454.27$1,520.12$12,190.93
2014$592.65 ($49.39/mo)$15,046.92$1,565.73$13,756.66
2015$602.51 ($50.21/mo)$15,649.43$1,612.70$15,369.35
2016$630.94 ($52.58/mo)$16,280.37$1,661.08$17,030.44
2017$660.72 ($55.06/mo)$16,941.09$1,710.91$18,741.35
2018$691.90 ($57.66/mo)$17,633.00$1,762.24$20,503.59
2019$724.55 ($60.38/mo)$18,357.55$1,815.11$22,318.70
2020$758.75 ($63.23/mo)$19,116.30$1,869.56$24,188.26
2021$794.56 ($66.21/mo)$19,910.86$1,925.65$26,113.91
2022$832.05 ($69.34/mo)$20,742.91$1,983.42$28,097.32
2023$871.32 ($72.61/mo)$21,614.23$2,042.92$30,140.24
2024$912.44 ($76.04/mo)$22,526.67$2,104.21$32,244.45
2025$955.50 ($79.63/mo)$23,482.17$2,167.33$34,411.78
2026$1,000.59 ($83.38/mo)$24,482.77$2,232.35$36,644.14
2027$1,047.82 ($87.32/mo)$25,530.58$2,299.32$38,943.46
2028$1,097.27 ($91.44/mo)$26,627.85$2,368.30$41,311.76
2029$1,149.05 ($95.75/mo)$27,776.90$2,439.35$43,751.12
2030$1,203.28 ($100.27/mo)$28,980.17$2,512.53$46,263.65
2031$1,260.06 ($105.01/mo)$30,240.24$2,587.91$48,851.56
2032$1,319.53 ($109.96/mo)$31,559.77$2,665.55$51,517.11
2033$1,381.80 ($115.15/mo)$32,941.57$2,745.51$54,262.62
2034$1,447.01 ($120.58/mo)$34,388.58$2,827.88$57,090.50
2035$1,515.30 ($126.28/mo)$35,903.88$2,912.71$60,003.21
2036$1,586.81 ($132.23/mo)$37,490.69$3,000.10$63,003.31
2037$1,661.70 ($138.47/mo)$39,152.39$3,090.10$66,093.41
2038$1,740.12 ($145.01/mo)$40,892.51$3,182.80$69,276.21
2039$1,822.24 ($151.85/mo)$42,714.75$3,278.29$72,554.50
2040$1,908.24 ($159.02/mo)$44,622.99$3,376.63$75,931.13
2041$1,998.29 ($166.52/mo)$46,621.28$3,477.93$79,409.07
2042$2,092.60 ($174.38/mo)$48,713.88$3,582.27$82,991.34