Value:$2.83 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$473.00
($39.42/month for 12 months)
Expiration Year:2042 (35 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2007$10,373.00 ($864.42/mo)$10,373.00$1,200.00$1,200.00
2008$487.00 ($40.58/mo)$10,860.00$1,236.00$2,436.00
2009$504.00 ($42.00/mo)$11,364.00$1,273.08$3,709.08
2010$520.00 ($43.33/mo)$11,884.00$1,311.27$5,020.35
2011$534.00 ($44.50/mo)$12,418.00$1,350.61$6,370.96
2012$560.96 ($46.75/mo)$12,978.96$1,391.13$7,762.09
2013$579.31 ($48.28/mo)$13,558.27$1,432.86$9,194.95
2014$592.65 ($49.39/mo)$14,150.92$1,475.85$10,670.80
2015$602.51 ($50.21/mo)$14,753.43$1,520.12$12,190.93
2016$630.94 ($52.58/mo)$15,384.37$1,565.73$13,756.66
2017$660.72 ($55.06/mo)$16,045.09$1,612.70$15,369.35
2018$691.90 ($57.66/mo)$16,737.00$1,661.08$17,030.44
2019$724.55 ($60.38/mo)$17,461.55$1,710.91$18,741.35
2020$758.75 ($63.23/mo)$18,220.30$1,762.24$20,503.59
2021$794.56 ($66.21/mo)$19,014.86$1,815.11$22,318.70
2022$832.05 ($69.34/mo)$19,846.91$1,869.56$24,188.26
2023$871.32 ($72.61/mo)$20,718.23$1,925.65$26,113.91
2024$912.44 ($76.04/mo)$21,630.67$1,983.42$28,097.32
2025$955.50 ($79.63/mo)$22,586.17$2,042.92$30,140.24
2026$1,000.59 ($83.38/mo)$23,586.77$2,104.21$32,244.45
2027$1,047.82 ($87.32/mo)$24,634.58$2,167.33$34,411.78
2028$1,097.27 ($91.44/mo)$25,731.85$2,232.35$36,644.14
2029$1,149.05 ($95.75/mo)$26,880.90$2,299.32$38,943.46
2030$1,203.28 ($100.27/mo)$28,084.17$2,368.30$41,311.76
2031$1,260.06 ($105.01/mo)$29,344.24$2,439.35$43,751.12
2032$1,319.53 ($109.96/mo)$30,663.77$2,512.53$46,263.65
2033$1,381.80 ($115.15/mo)$32,045.57$2,587.91$48,851.56
2034$1,447.01 ($120.58/mo)$33,492.58$2,665.55$51,517.11
2035$1,515.30 ($126.28/mo)$35,007.88$2,745.51$54,262.62
2036$1,586.81 ($132.23/mo)$36,594.69$2,827.88$57,090.50
2037$1,661.70 ($138.47/mo)$38,256.39$2,912.71$60,003.21
2038$1,740.12 ($145.01/mo)$39,996.51$3,000.10$63,003.31
2039$1,822.24 ($151.85/mo)$41,818.75$3,090.10$66,093.41
2040$1,908.24 ($159.02/mo)$43,726.99$3,182.80$69,276.21
2041$1,998.29 ($166.52/mo)$45,725.28$3,278.29$72,554.50
2042$2,092.60 ($174.38/mo)$47,817.88$3,376.63$75,931.13