Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$314.00
($26.17/month for 12 months)
Expiration Year:2042 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1997$10,214.00 ($851.17/mo)$10,214.00$1,200.00$1,200.00
1998$317.00 ($26.42/mo)$10,531.00$1,236.00$2,436.00
1999$316.00 ($26.33/mo)$10,847.00$1,273.08$3,709.08
2000$316.00 ($26.33/mo)$11,163.00$1,311.27$5,020.35
2001$313.00 ($26.08/mo)$11,476.00$1,350.61$6,370.96
2002$322.00 ($26.83/mo)$11,798.00$1,391.13$7,762.09
2003$349.00 ($29.08/mo)$12,147.00$1,432.86$9,194.95
2004$368.00 ($30.67/mo)$12,515.00$1,475.85$10,670.80
2005$386.00 ($32.17/mo)$12,901.00$1,520.12$12,190.93
2006$424.00 ($35.33/mo)$13,325.00$1,565.73$13,756.66
2007$440.00 ($36.67/mo)$13,765.00$1,612.70$15,369.35
2008$456.00 ($38.00/mo)$14,221.00$1,661.08$17,030.44
2009$473.00 ($39.42/mo)$14,694.00$1,710.91$18,741.35
2010$487.00 ($40.58/mo)$15,181.00$1,762.24$20,503.59
2011$498.00 ($41.50/mo)$15,679.00$1,815.11$22,318.70
2012$520.35 ($43.36/mo)$16,199.35$1,869.56$24,188.26
2013$534.47 ($44.54/mo)$16,733.82$1,925.65$26,113.91
2014$554.11 ($46.18/mo)$17,287.93$1,983.42$28,097.32
2015$583.70 ($48.64/mo)$17,871.63$2,042.92$30,140.24
2016$601.07 ($50.09/mo)$18,472.70$2,104.21$32,244.45
2017$640.73 ($53.39/mo)$19,113.43$2,167.33$34,411.78
2018$672.45 ($56.04/mo)$19,785.88$2,232.35$36,644.14
2019$700.00 ($58.33/mo)$20,485.88$2,299.32$38,943.46
2020$726.74 ($60.56/mo)$21,212.62$2,368.30$41,311.76
2021$754.50 ($62.87/mo)$21,967.12$2,439.35$43,751.12
2022$783.32 ($65.28/mo)$22,750.44$2,512.53$46,263.65
2023$813.24 ($67.77/mo)$23,563.68$2,587.91$48,851.56
2024$844.30 ($70.36/mo)$24,407.98$2,665.55$51,517.11
2025$876.55 ($73.05/mo)$25,284.54$2,745.51$54,262.62
2026$910.04 ($75.84/mo)$26,194.57$2,827.88$57,090.50
2027$944.80 ($78.73/mo)$27,139.37$2,912.71$60,003.21
2028$980.89 ($81.74/mo)$28,120.26$3,000.10$63,003.31
2029$1,018.36 ($84.86/mo)$29,138.62$3,090.10$66,093.41
2030$1,057.26 ($88.10/mo)$30,195.87$3,182.80$69,276.21
2031$1,097.64 ($91.47/mo)$31,293.51$3,278.29$72,554.50
2032$1,139.57 ($94.96/mo)$32,433.08$3,376.63$75,931.13
2033$1,183.10 ($98.59/mo)$33,616.18$3,477.93$79,409.07
2034$1,228.29 ($102.36/mo)$34,844.47$3,582.27$82,991.34
2035$1,275.21 ($106.27/mo)$36,119.68$3,689.74$86,681.08
2036$1,323.92 ($110.33/mo)$37,443.60$3,800.43$90,481.51
2037$1,374.49 ($114.54/mo)$38,818.09$3,914.45$94,395.96
2038$1,426.99 ($118.92/mo)$40,245.08$4,031.88$98,427.84
2039$1,481.50 ($123.46/mo)$41,726.58$4,152.84$102,580.67
2040$1,538.09 ($128.17/mo)$43,264.67$4,277.42$106,858.09
2041$1,596.84 ($133.07/mo)$44,861.51$4,405.74$111,263.83
2042$1,657.84 ($138.15/mo)$46,519.35$4,537.92$115,801.75