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$612.77 ($51.06/mo)$16,165.30$1,661.08$17,030.44
2017$627.15 ($52.26/mo)$16,792.45$1,710.91$18,741.35
2018$644.30 ($53.69/mo)$17,436.75$1,762.24$20,503.59
2019$694.15 ($57.85/mo)$18,130.90$1,815.11$22,318.70
2020$718.11 ($59.84/mo)$18,849.01$1,869.56$24,188.26
2021$742.89 ($61.91/mo)$19,591.90$1,925.65$26,113.91
2022$768.53 ($64.04/mo)$20,360.42$1,983.42$28,097.32
2023$795.05 ($66.25/mo)$21,155.48$2,042.92$30,140.24
2024$822.49 ($68.54/mo)$21,977.97$2,104.21$32,244.45
2025$850.88 ($70.91/mo)$22,828.84$2,167.33$34,411.78
2026$880.24 ($73.35/mo)$23,709.09$2,232.35$36,644.14
2027$910.62 ($75.89/mo)$24,619.71$2,299.32$38,943.46
2028$942.05 ($78.50/mo)$25,561.75$2,368.30$41,311.76
2029$974.56 ($81.21/mo)$26,536.31$2,439.35$43,751.12
2030$1,008.19 ($84.02/mo)$27,544.51$2,512.53$46,263.65
2031$1,042.99 ($86.92/mo)$28,587.50$2,587.91$48,851.56
2032$1,078.98 ($89.92/mo)$29,666.48$2,665.55$51,517.11
2033$1,116.22 ($93.02/mo)$30,782.71$2,745.51$54,262.62
2034$1,154.75 ($96.23/mo)$31,937.45$2,827.88$57,090.50
2035$1,194.60 ($99.55/mo)$33,132.05$2,912.71$60,003.21
2036$1,235.83 ($102.99/mo)$34,367.88$3,000.10$63,003.31
2037$1,278.48 ($106.54/mo)$35,646.35$3,090.10$66,093.41
2038$1,322.60 ($110.22/mo)$36,968.95$3,182.80$69,276.21
2039$1,368.25 ($114.02/mo)$38,337.20$3,278.29$72,554.50
2040$1,415.47 ($117.96/mo)$39,752.66$3,376.63$75,931.13
2041$1,464.32 ($122.03/mo)$41,216.98$3,477.93$79,409.07
2042$1,514.85 ($126.24/mo)$42,731.83$3,582.27$82,991.34