Value:$2.68 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$427.00
($35.58/month for 12 months)
Expiration Year:2042 (37 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2005$10,327.00 ($860.58/mo)$10,327.00$1,200.00$1,200.00
2006$448.00 ($37.33/mo)$10,775.00$1,236.00$2,436.00
2007$463.00 ($38.58/mo)$11,238.00$1,273.08$3,709.08
2008$480.00 ($40.00/mo)$11,718.00$1,311.27$5,020.35
2009$500.00 ($41.67/mo)$12,218.00$1,350.61$6,370.96
2010$515.00 ($42.92/mo)$12,733.00$1,391.13$7,762.09
2011$528.00 ($44.00/mo)$13,261.00$1,432.86$9,194.95
2012$550.43 ($45.87/mo)$13,811.43$1,475.85$10,670.80
2013$564.58 ($47.05/mo)$14,376.01$1,520.12$12,190.93
2014$579.04 ($48.25/mo)$14,955.05$1,565.73$13,756.66
2015$597.48 ($49.79/mo)$15,552.53$1,612.70$15,369.35
2016$626.19 ($52.18/mo)$16,178.72$1,661.08$17,030.44
2017$656.28 ($54.69/mo)$16,835.00$1,710.91$18,741.35
2018$687.82 ($57.32/mo)$17,522.82$1,762.24$20,503.59
2019$720.87 ($60.07/mo)$18,243.69$1,815.11$22,318.70
2020$755.51 ($62.96/mo)$18,999.21$1,869.56$24,188.26
2021$791.82 ($65.98/mo)$19,791.03$1,925.65$26,113.91
2022$829.87 ($69.16/mo)$20,620.89$1,983.42$28,097.32
2023$869.75 ($72.48/mo)$21,490.64$2,042.92$30,140.24
2024$911.54 ($75.96/mo)$22,402.18$2,104.21$32,244.45
2025$955.34 ($79.61/mo)$23,357.53$2,167.33$34,411.78
2026$1,001.25 ($83.44/mo)$24,358.78$2,232.35$36,644.14
2027$1,049.37 ($87.45/mo)$25,408.14$2,299.32$38,943.46
2028$1,099.79 ($91.65/mo)$26,507.94$2,368.30$41,311.76
2029$1,152.64 ($96.05/mo)$27,660.58$2,439.35$43,751.12
2030$1,208.03 ($100.67/mo)$28,868.61$2,512.53$46,263.65
2031$1,266.08 ($105.51/mo)$30,134.69$2,587.91$48,851.56
2032$1,326.92 ($110.58/mo)$31,461.62$2,665.55$51,517.11
2033$1,390.69 ($115.89/mo)$32,852.30$2,745.51$54,262.62
2034$1,457.51 ($121.46/mo)$34,309.82$2,827.88$57,090.50
2035$1,527.55 ($127.30/mo)$35,837.37$2,912.71$60,003.21
2036$1,600.96 ($133.41/mo)$37,438.33$3,000.10$63,003.31
2037$1,677.89 ($139.82/mo)$39,116.22$3,090.10$66,093.41
2038$1,758.52 ($146.54/mo)$40,874.74$3,182.80$69,276.21
2039$1,843.02 ($153.59/mo)$42,717.77$3,278.29$72,554.50
2040$1,931.59 ($160.97/mo)$44,649.36$3,376.63$75,931.13
2041$2,024.41 ($168.70/mo)$46,673.77$3,477.93$79,409.07
2042$2,121.69 ($176.81/mo)$48,795.46$3,582.27$82,991.34