Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$299.00
($24.92/month for 12 months)
Expiration Year:2042 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1996$10,199.00 ($849.92/mo)$10,199.00$1,200.00$1,200.00
1997$314.00 ($26.17/mo)$10,513.00$1,236.00$2,436.00
1998$317.00 ($26.42/mo)$10,830.00$1,273.08$3,709.08
1999$316.00 ($26.33/mo)$11,146.00$1,311.27$5,020.35
2000$316.00 ($26.33/mo)$11,462.00$1,350.61$6,370.96
2001$313.00 ($26.08/mo)$11,775.00$1,391.13$7,762.09
2002$322.00 ($26.83/mo)$12,097.00$1,432.86$9,194.95
2003$349.00 ($29.08/mo)$12,446.00$1,475.85$10,670.80
2004$368.00 ($30.67/mo)$12,814.00$1,520.12$12,190.93
2005$386.00 ($32.17/mo)$13,200.00$1,565.73$13,756.66
2006$424.00 ($35.33/mo)$13,624.00$1,612.70$15,369.35
2007$440.00 ($36.67/mo)$14,064.00$1,661.08$17,030.44
2008$456.00 ($38.00/mo)$14,520.00$1,710.91$18,741.35
2009$473.00 ($39.42/mo)$14,993.00$1,762.24$20,503.59
2010$487.00 ($40.58/mo)$15,480.00$1,815.11$22,318.70
2011$498.00 ($41.50/mo)$15,978.00$1,869.56$24,188.26
2012$520.35 ($43.36/mo)$16,498.35$1,925.65$26,113.91
2013$534.47 ($44.54/mo)$17,032.82$1,983.42$28,097.32
2014$554.11 ($46.18/mo)$17,586.93$2,042.92$30,140.24
2015$583.70 ($48.64/mo)$18,170.63$2,104.21$32,244.45
2016$605.62 ($50.47/mo)$18,776.25$2,167.33$34,411.78
2017$628.35 ($52.36/mo)$19,404.60$2,232.35$36,644.14
2018$651.95 ($54.33/mo)$20,056.55$2,299.32$38,943.46
2019$676.42 ($56.37/mo)$20,732.97$2,368.30$41,311.76
2020$701.82 ($58.49/mo)$21,434.79$2,439.35$43,751.12
2021$728.17 ($60.68/mo)$22,162.96$2,512.53$46,263.65
2022$755.51 ($62.96/mo)$22,918.47$2,587.91$48,851.56
2023$783.88 ($65.32/mo)$23,702.35$2,665.55$51,517.11
2024$813.31 ($67.78/mo)$24,515.66$2,745.51$54,262.62
2025$843.85 ($70.32/mo)$25,359.51$2,827.88$57,090.50
2026$875.53 ($72.96/mo)$26,235.04$2,912.71$60,003.21
2027$908.40 ($75.70/mo)$27,143.44$3,000.10$63,003.31
2028$942.51 ($78.54/mo)$28,085.95$3,090.10$66,093.41
2029$977.90 ($81.49/mo)$29,063.84$3,182.80$69,276.21
2030$1,014.61 ($84.55/mo)$30,078.46$3,278.29$72,554.50
2031$1,052.71 ($87.73/mo)$31,131.16$3,376.63$75,931.13
2032$1,092.23 ($91.02/mo)$32,223.40$3,477.93$79,409.07
2033$1,133.24 ($94.44/mo)$33,356.64$3,582.27$82,991.34
2034$1,175.79 ($97.98/mo)$34,532.43$3,689.74$86,681.08
2035$1,219.94 ($101.66/mo)$35,752.36$3,800.43$90,481.51
2036$1,265.74 ($105.48/mo)$37,018.10$3,914.45$94,395.96
2037$1,313.26 ($109.44/mo)$38,331.36$4,031.88$98,427.84
2038$1,362.57 ($113.55/mo)$39,693.93$4,152.84$102,580.67
2039$1,413.73 ($117.81/mo)$41,107.66$4,277.42$106,858.09
2040$1,466.81 ($122.23/mo)$42,574.47$4,405.74$111,263.83
2041$1,521.88 ($126.82/mo)$44,096.36$4,537.92$115,801.75
2042$1,579.02 ($131.59/mo)$45,675.38$4,674.05$120,475.80