Value:$2.75 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$448.00
($37.33/month for 12 months)
Expiration Year:2042 (36 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2006$10,348.00 ($862.33/mo)$10,348.00$1,200.00$1,200.00
2007$463.00 ($38.58/mo)$10,811.00$1,236.00$2,436.00
2008$480.00 ($40.00/mo)$11,291.00$1,273.08$3,709.08
2009$500.00 ($41.67/mo)$11,791.00$1,311.27$5,020.35
2010$515.00 ($42.92/mo)$12,306.00$1,350.61$6,370.96
2011$528.00 ($44.00/mo)$12,834.00$1,391.13$7,762.09
2012$550.43 ($45.87/mo)$13,384.43$1,432.86$9,194.95
2013$564.58 ($47.05/mo)$13,949.01$1,475.85$10,670.80
2014$579.04 ($48.25/mo)$14,528.05$1,520.12$12,190.93
2015$597.48 ($49.79/mo)$15,125.53$1,565.73$13,756.66
2016$626.19 ($52.18/mo)$15,751.72$1,612.70$15,369.35
2017$656.28 ($54.69/mo)$16,408.00$1,661.08$17,030.44
2018$687.82 ($57.32/mo)$17,095.82$1,710.91$18,741.35
2019$720.87 ($60.07/mo)$17,816.69$1,762.24$20,503.59
2020$755.51 ($62.96/mo)$18,572.21$1,815.11$22,318.70
2021$791.82 ($65.98/mo)$19,364.03$1,869.56$24,188.26
2022$829.87 ($69.16/mo)$20,193.89$1,925.65$26,113.91
2023$869.75 ($72.48/mo)$21,063.64$1,983.42$28,097.32
2024$911.54 ($75.96/mo)$21,975.18$2,042.92$30,140.24
2025$955.34 ($79.61/mo)$22,930.53$2,104.21$32,244.45
2026$1,001.25 ($83.44/mo)$23,931.78$2,167.33$34,411.78
2027$1,049.37 ($87.45/mo)$24,981.14$2,232.35$36,644.14
2028$1,099.79 ($91.65/mo)$26,080.94$2,299.32$38,943.46
2029$1,152.64 ($96.05/mo)$27,233.58$2,368.30$41,311.76
2030$1,208.03 ($100.67/mo)$28,441.61$2,439.35$43,751.12
2031$1,266.08 ($105.51/mo)$29,707.69$2,512.53$46,263.65
2032$1,326.92 ($110.58/mo)$31,034.62$2,587.91$48,851.56
2033$1,390.69 ($115.89/mo)$32,425.30$2,665.55$51,517.11
2034$1,457.51 ($121.46/mo)$33,882.82$2,745.51$54,262.62
2035$1,527.55 ($127.30/mo)$35,410.37$2,827.88$57,090.50
2036$1,600.96 ($133.41/mo)$37,011.33$2,912.71$60,003.21
2037$1,677.89 ($139.82/mo)$38,689.22$3,000.10$63,003.31
2038$1,758.52 ($146.54/mo)$40,447.74$3,090.10$66,093.41
2039$1,843.02 ($153.59/mo)$42,290.77$3,182.80$69,276.21
2040$1,931.59 ($160.97/mo)$44,222.36$3,278.29$72,554.50
2041$2,024.41 ($168.70/mo)$46,246.77$3,376.63$75,931.13
2042$2,121.69 ($176.81/mo)$48,368.46$3,477.93$79,409.07