Value:$3.00 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$504.00
($42.00/month for 12 months)
Expiration Year:2042 (33 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2009$10,404.00 ($867.00/mo)$10,404.00$1,200.00$1,200.00
2010$520.00 ($43.33/mo)$10,924.00$1,236.00$2,436.00
2011$534.00 ($44.50/mo)$11,458.00$1,273.08$3,709.08
2012$560.96 ($46.75/mo)$12,018.96$1,311.27$5,020.35
2013$579.31 ($48.28/mo)$12,598.27$1,350.61$6,370.96
2014$592.65 ($49.39/mo)$13,190.92$1,391.13$7,762.09
2015$602.51 ($50.21/mo)$13,793.43$1,432.86$9,194.95
2016$630.94 ($52.58/mo)$14,424.37$1,475.85$10,670.80
2017$660.72 ($55.06/mo)$15,085.09$1,520.12$12,190.93
2018$691.90 ($57.66/mo)$15,777.00$1,565.73$13,756.66
2019$724.55 ($60.38/mo)$16,501.55$1,612.70$15,369.35
2020$758.75 ($63.23/mo)$17,260.30$1,661.08$17,030.44
2021$794.56 ($66.21/mo)$18,054.86$1,710.91$18,741.35
2022$832.05 ($69.34/mo)$18,886.91$1,762.24$20,503.59
2023$871.32 ($72.61/mo)$19,758.23$1,815.11$22,318.70
2024$912.44 ($76.04/mo)$20,670.67$1,869.56$24,188.26
2025$955.50 ($79.63/mo)$21,626.17$1,925.65$26,113.91
2026$1,000.59 ($83.38/mo)$22,626.77$1,983.42$28,097.32
2027$1,047.82 ($87.32/mo)$23,674.58$2,042.92$30,140.24
2028$1,097.27 ($91.44/mo)$24,771.85$2,104.21$32,244.45
2029$1,149.05 ($95.75/mo)$25,920.90$2,167.33$34,411.78
2030$1,203.28 ($100.27/mo)$27,124.17$2,232.35$36,644.14
2031$1,260.06 ($105.01/mo)$28,384.24$2,299.32$38,943.46
2032$1,319.53 ($109.96/mo)$29,703.77$2,368.30$41,311.76
2033$1,381.80 ($115.15/mo)$31,085.57$2,439.35$43,751.12
2034$1,447.01 ($120.58/mo)$32,532.58$2,512.53$46,263.65
2035$1,515.30 ($126.28/mo)$34,047.88$2,587.91$48,851.56
2036$1,586.81 ($132.23/mo)$35,634.69$2,665.55$51,517.11
2037$1,661.70 ($138.47/mo)$37,296.39$2,745.51$54,262.62
2038$1,740.12 ($145.01/mo)$39,036.51$2,827.88$57,090.50
2039$1,822.24 ($151.85/mo)$40,858.75$2,912.71$60,003.21
2040$1,908.24 ($159.02/mo)$42,766.99$3,000.10$63,003.31
2041$1,998.29 ($166.52/mo)$44,765.28$3,090.10$66,093.41
2042$2,092.60 ($174.38/mo)$46,857.88$3,182.80$69,276.21