Value:$2.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$316.00
($26.33/month for 12 months)
Expiration Year:2042 (43 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1999$10,216.00 ($851.33/mo)$10,216.00$1,200.00$1,200.00
2000$316.00 ($26.33/mo)$10,532.00$1,236.00$2,436.00
2001$313.00 ($26.08/mo)$10,845.00$1,273.08$3,709.08
2002$322.00 ($26.83/mo)$11,167.00$1,311.27$5,020.35
2003$349.00 ($29.08/mo)$11,516.00$1,350.61$6,370.96
2004$368.00 ($30.67/mo)$11,884.00$1,391.13$7,762.09
2005$386.00 ($32.17/mo)$12,270.00$1,432.86$9,194.95
2006$424.00 ($35.33/mo)$12,694.00$1,475.85$10,670.80
2007$440.00 ($36.67/mo)$13,134.00$1,520.12$12,190.93
2008$456.00 ($38.00/mo)$13,590.00$1,565.73$13,756.66
2009$473.00 ($39.42/mo)$14,063.00$1,612.70$15,369.35
2010$487.00 ($40.58/mo)$14,550.00$1,661.08$17,030.44
2011$498.00 ($41.50/mo)$15,048.00$1,710.91$18,741.35
2012$520.35 ($43.36/mo)$15,568.35$1,762.24$20,503.59
2013$534.47 ($44.54/mo)$16,102.82$1,815.11$22,318.70
2014$554.11 ($46.18/mo)$16,656.93$1,869.56$24,188.26
2015$583.70 ($48.64/mo)$17,240.63$1,925.65$26,113.91
2016$605.62 ($50.47/mo)$17,846.25$1,983.42$28,097.32
2017$628.35 ($52.36/mo)$18,474.60$2,042.92$30,140.24
2018$651.95 ($54.33/mo)$19,126.55$2,104.21$32,244.45
2019$676.42 ($56.37/mo)$19,802.97$2,167.33$34,411.78
2020$701.82 ($58.49/mo)$20,504.79$2,232.35$36,644.14
2021$728.17 ($60.68/mo)$21,232.96$2,299.32$38,943.46
2022$755.51 ($62.96/mo)$21,988.47$2,368.30$41,311.76
2023$783.88 ($65.32/mo)$22,772.35$2,439.35$43,751.12
2024$813.31 ($67.78/mo)$23,585.66$2,512.53$46,263.65
2025$843.85 ($70.32/mo)$24,429.51$2,587.91$48,851.56
2026$875.53 ($72.96/mo)$25,305.04$2,665.55$51,517.11
2027$908.40 ($75.70/mo)$26,213.44$2,745.51$54,262.62
2028$942.51 ($78.54/mo)$27,155.95$2,827.88$57,090.50
2029$977.90 ($81.49/mo)$28,133.84$2,912.71$60,003.21
2030$1,014.61 ($84.55/mo)$29,148.46$3,000.10$63,003.31
2031$1,052.71 ($87.73/mo)$30,201.16$3,090.10$66,093.41
2032$1,092.23 ($91.02/mo)$31,293.40$3,182.80$69,276.21
2033$1,133.24 ($94.44/mo)$32,426.64$3,278.29$72,554.50
2034$1,175.79 ($97.98/mo)$33,602.43$3,376.63$75,931.13
2035$1,219.94 ($101.66/mo)$34,822.36$3,477.93$79,409.07
2036$1,265.74 ($105.48/mo)$36,088.10$3,582.27$82,991.34
2037$1,313.26 ($109.44/mo)$37,401.36$3,689.74$86,681.08
2038$1,362.57 ($113.55/mo)$38,763.93$3,800.43$90,481.51
2039$1,413.73 ($117.81/mo)$40,177.66$3,914.45$94,395.96
2040$1,466.81 ($122.23/mo)$41,644.47$4,031.88$98,427.84
2041$1,521.88 ($126.82/mo)$43,166.36$4,152.84$102,580.67
2042$1,579.02 ($131.59/mo)$44,745.38$4,277.42$106,858.09