Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$394.00
($32.83/month for 12 months)
Expiration Year:2042 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1998$10,294.00 ($857.83/mo)$10,294.00$1,200.00$1,200.00
1999$402.00 ($33.50/mo)$10,696.00$1,236.00$2,436.00
2000$394.00 ($32.83/mo)$11,090.00$1,273.08$3,709.08
2001$383.00 ($31.92/mo)$11,473.00$1,311.27$5,020.35
2002$392.00 ($32.67/mo)$11,865.00$1,350.61$6,370.96
2003$411.00 ($34.25/mo)$12,276.00$1,391.13$7,762.09
2004$425.00 ($35.42/mo)$12,701.00$1,432.86$9,194.95
2005$441.00 ($36.75/mo)$13,142.00$1,475.85$10,670.80
2006$469.00 ($39.08/mo)$13,611.00$1,520.12$12,190.93
2007$485.00 ($40.42/mo)$14,096.00$1,565.73$13,756.66
2008$504.00 ($42.00/mo)$14,600.00$1,612.70$15,369.35
2009$521.00 ($43.42/mo)$15,121.00$1,661.08$17,030.44
2010$536.00 ($44.67/mo)$15,657.00$1,710.91$18,741.35
2011$546.00 ($45.50/mo)$16,203.00$1,762.24$20,503.59
2012$561.60 ($46.80/mo)$16,764.60$1,815.11$22,318.70
2013$584.09 ($48.67/mo)$17,348.69$1,869.56$24,188.26
2014$600.67 ($50.06/mo)$17,949.36$1,925.65$26,113.91
2015$607.35 ($50.61/mo)$18,556.71$1,983.42$28,097.32
2016$617.53 ($51.46/mo)$19,174.24$2,042.92$30,140.24
2017$647.25 ($53.94/mo)$19,821.49$2,104.21$32,244.45
2018$654.96 ($54.58/mo)$20,476.45$2,167.33$34,411.78
2019$732.20 ($61.02/mo)$21,208.65$2,232.35$36,644.14
2020$751.96 ($62.66/mo)$21,960.61$2,299.32$38,943.46
2021$772.25 ($64.35/mo)$22,732.87$2,368.30$41,311.76
2022$793.10 ($66.09/mo)$23,525.96$2,439.35$43,751.12
2023$814.50 ($67.88/mo)$24,340.46$2,512.53$46,263.65
2024$836.48 ($69.71/mo)$25,176.94$2,587.91$48,851.56
2025$859.06 ($71.59/mo)$26,036.00$2,665.55$51,517.11
2026$882.24 ($73.52/mo)$26,918.24$2,745.51$54,262.62
2027$906.05 ($75.50/mo)$27,824.29$2,827.88$57,090.50
2028$930.50 ($77.54/mo)$28,754.80$2,912.71$60,003.21
2029$955.62 ($79.63/mo)$29,710.41$3,000.10$63,003.31
2030$981.41 ($81.78/mo)$30,691.82$3,090.10$66,093.41
2031$1,007.89 ($83.99/mo)$31,699.71$3,182.80$69,276.21
2032$1,035.09 ($86.26/mo)$32,734.80$3,278.29$72,554.50
2033$1,063.03 ($88.59/mo)$33,797.83$3,376.63$75,931.13
2034$1,091.72 ($90.98/mo)$34,889.55$3,477.93$79,409.07
2035$1,121.18 ($93.43/mo)$36,010.73$3,582.27$82,991.34
2036$1,151.44 ($95.95/mo)$37,162.17$3,689.74$86,681.08
2037$1,182.51 ($98.54/mo)$38,344.68$3,800.43$90,481.51
2038$1,214.43 ($101.20/mo)$39,559.11$3,914.45$94,395.96
2039$1,247.20 ($103.93/mo)$40,806.31$4,031.88$98,427.84
2040$1,280.86 ($106.74/mo)$42,087.18$4,152.84$102,580.67
2041$1,315.43 ($109.62/mo)$43,402.61$4,277.42$106,858.09
2042$1,350.93 ($112.58/mo)$44,753.54$4,405.74$111,263.83