Value:$2.83 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$463.00
($38.58/month for 12 months)
Expiration Year:2042 (35 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2007$10,363.00 ($863.58/mo)$10,363.00$1,200.00$1,200.00
2008$480.00 ($40.00/mo)$10,843.00$1,236.00$2,436.00
2009$500.00 ($41.67/mo)$11,343.00$1,273.08$3,709.08
2010$515.00 ($42.92/mo)$11,858.00$1,311.27$5,020.35
2011$528.00 ($44.00/mo)$12,386.00$1,350.61$6,370.96
2012$550.43 ($45.87/mo)$12,936.43$1,391.13$7,762.09
2013$564.58 ($47.05/mo)$13,501.01$1,432.86$9,194.95
2014$579.04 ($48.25/mo)$14,080.05$1,475.85$10,670.80
2015$597.48 ($49.79/mo)$14,677.53$1,520.12$12,190.93
2016$612.77 ($51.06/mo)$15,290.30$1,565.73$13,756.66
2017$627.15 ($52.26/mo)$15,917.45$1,612.70$15,369.35
2018$644.30 ($53.69/mo)$16,561.75$1,661.08$17,030.44
2019$694.15 ($57.85/mo)$17,255.90$1,710.91$18,741.35
2020$718.11 ($59.84/mo)$17,974.01$1,762.24$20,503.59
2021$742.89 ($61.91/mo)$18,716.90$1,815.11$22,318.70
2022$768.53 ($64.04/mo)$19,485.42$1,869.56$24,188.26
2023$795.05 ($66.25/mo)$20,280.48$1,925.65$26,113.91
2024$822.49 ($68.54/mo)$21,102.97$1,983.42$28,097.32
2025$850.88 ($70.91/mo)$21,953.84$2,042.92$30,140.24
2026$880.24 ($73.35/mo)$22,834.09$2,104.21$32,244.45
2027$910.62 ($75.89/mo)$23,744.71$2,167.33$34,411.78
2028$942.05 ($78.50/mo)$24,686.75$2,232.35$36,644.14
2029$974.56 ($81.21/mo)$25,661.31$2,299.32$38,943.46
2030$1,008.19 ($84.02/mo)$26,669.51$2,368.30$41,311.76
2031$1,042.99 ($86.92/mo)$27,712.50$2,439.35$43,751.12
2032$1,078.98 ($89.92/mo)$28,791.48$2,512.53$46,263.65
2033$1,116.22 ($93.02/mo)$29,907.71$2,587.91$48,851.56
2034$1,154.75 ($96.23/mo)$31,062.45$2,665.55$51,517.11
2035$1,194.60 ($99.55/mo)$32,257.05$2,745.51$54,262.62
2036$1,235.83 ($102.99/mo)$33,492.88$2,827.88$57,090.50
2037$1,278.48 ($106.54/mo)$34,771.35$2,912.71$60,003.21
2038$1,322.60 ($110.22/mo)$36,093.95$3,000.10$63,003.31
2039$1,368.25 ($114.02/mo)$37,462.20$3,090.10$66,093.41
2040$1,415.47 ($117.96/mo)$38,877.66$3,182.80$69,276.21
2041$1,464.32 ($122.03/mo)$40,341.98$3,278.29$72,554.50
2042$1,514.85 ($126.24/mo)$41,856.83$3,376.63$75,931.13