Value:$2.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$322.00
($26.83/month for 12 months)
Expiration Year:2042 (40 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2002$10,222.00 ($851.83/mo)$10,222.00$1,200.00$1,200.00
2003$349.00 ($29.08/mo)$10,571.00$1,236.00$2,436.00
2004$368.00 ($30.67/mo)$10,939.00$1,273.08$3,709.08
2005$386.00 ($32.17/mo)$11,325.00$1,311.27$5,020.35
2006$424.00 ($35.33/mo)$11,749.00$1,350.61$6,370.96
2007$440.00 ($36.67/mo)$12,189.00$1,391.13$7,762.09
2008$456.00 ($38.00/mo)$12,645.00$1,432.86$9,194.95
2009$473.00 ($39.42/mo)$13,118.00$1,475.85$10,670.80
2010$487.00 ($40.58/mo)$13,605.00$1,520.12$12,190.93
2011$498.00 ($41.50/mo)$14,103.00$1,565.73$13,756.66
2012$520.35 ($43.36/mo)$14,623.35$1,612.70$15,369.35
2013$534.47 ($44.54/mo)$15,157.82$1,661.08$17,030.44
2014$554.11 ($46.18/mo)$15,711.93$1,710.91$18,741.35
2015$583.70 ($48.64/mo)$16,295.63$1,762.24$20,503.59
2016$601.07 ($50.09/mo)$16,896.70$1,815.11$22,318.70
2017$640.73 ($53.39/mo)$17,537.43$1,869.56$24,188.26
2018$672.45 ($56.04/mo)$18,209.88$1,925.65$26,113.91
2019$700.00 ($58.33/mo)$18,909.88$1,983.42$28,097.32
2020$726.74 ($60.56/mo)$19,636.62$2,042.92$30,140.24
2021$754.50 ($62.87/mo)$20,391.12$2,104.21$32,244.45
2022$783.32 ($65.28/mo)$21,174.44$2,167.33$34,411.78
2023$813.24 ($67.77/mo)$21,987.68$2,232.35$36,644.14
2024$844.30 ($70.36/mo)$22,831.98$2,299.32$38,943.46
2025$876.55 ($73.05/mo)$23,708.54$2,368.30$41,311.76
2026$910.04 ($75.84/mo)$24,618.57$2,439.35$43,751.12
2027$944.80 ($78.73/mo)$25,563.37$2,512.53$46,263.65
2028$980.89 ($81.74/mo)$26,544.26$2,587.91$48,851.56
2029$1,018.36 ($84.86/mo)$27,562.62$2,665.55$51,517.11
2030$1,057.26 ($88.10/mo)$28,619.87$2,745.51$54,262.62
2031$1,097.64 ($91.47/mo)$29,717.51$2,827.88$57,090.50
2032$1,139.57 ($94.96/mo)$30,857.08$2,912.71$60,003.21
2033$1,183.10 ($98.59/mo)$32,040.18$3,000.10$63,003.31
2034$1,228.29 ($102.36/mo)$33,268.47$3,090.10$66,093.41
2035$1,275.21 ($106.27/mo)$34,543.68$3,182.80$69,276.21
2036$1,323.92 ($110.33/mo)$35,867.60$3,278.29$72,554.50
2037$1,374.49 ($114.54/mo)$37,242.09$3,376.63$75,931.13
2038$1,426.99 ($118.92/mo)$38,669.08$3,477.93$79,409.07
2039$1,481.50 ($123.46/mo)$40,150.58$3,582.27$82,991.34
2040$1,538.09 ($128.17/mo)$41,688.67$3,689.74$86,681.08
2041$1,596.84 ($133.07/mo)$43,285.51$3,800.43$90,481.51
2042$1,657.84 ($138.15/mo)$44,943.35$3,914.45$94,395.96