Value:$2.36 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 (42 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2000$10,294.00 ($857.83/mo)$10,294.00$1,200.00$1,200.00
2001$383.00 ($31.92/mo)$10,677.00$1,236.00$2,436.00
2002$392.00 ($32.67/mo)$11,069.00$1,273.08$3,709.08
2003$411.00 ($34.25/mo)$11,480.00$1,311.27$5,020.35
2004$425.00 ($35.42/mo)$11,905.00$1,350.61$6,370.96
2005$441.00 ($36.75/mo)$12,346.00$1,391.13$7,762.09
2006$469.00 ($39.08/mo)$12,815.00$1,432.86$9,194.95
2007$485.00 ($40.42/mo)$13,300.00$1,475.85$10,670.80
2008$504.00 ($42.00/mo)$13,804.00$1,520.12$12,190.93
2009$521.00 ($43.42/mo)$14,325.00$1,565.73$13,756.66
2010$536.00 ($44.67/mo)$14,861.00$1,612.70$15,369.35
2011$546.00 ($45.50/mo)$15,407.00$1,661.08$17,030.44
2012$561.60 ($46.80/mo)$15,968.60$1,710.91$18,741.35
2013$584.09 ($48.67/mo)$16,552.69$1,762.24$20,503.59
2014$600.67 ($50.06/mo)$17,153.36$1,815.11$22,318.70
2015$607.35 ($50.61/mo)$17,760.71$1,869.56$24,188.26
2016$635.49 ($52.96/mo)$18,396.20$1,925.65$26,113.91
2017$664.93 ($55.41/mo)$19,061.13$1,983.42$28,097.32
2018$695.74 ($57.98/mo)$19,756.88$2,042.92$30,140.24
2019$727.98 ($60.66/mo)$20,484.86$2,104.21$32,244.45
2020$761.71 ($63.48/mo)$21,246.56$2,167.33$34,411.78
2021$797.00 ($66.42/mo)$22,043.57$2,232.35$36,644.14
2022$833.93 ($69.49/mo)$22,877.49$2,299.32$38,943.46
2023$872.57 ($72.71/mo)$23,750.06$2,368.30$41,311.76
2024$912.99 ($76.08/mo)$24,663.05$2,439.35$43,751.12
2025$955.30 ($79.61/mo)$25,618.35$2,512.53$46,263.65
2026$999.56 ($83.30/mo)$26,617.91$2,587.91$48,851.56
2027$1,045.87 ($87.16/mo)$27,663.78$2,665.55$51,517.11
2028$1,094.33 ($91.19/mo)$28,758.11$2,745.51$54,262.62
2029$1,145.03 ($95.42/mo)$29,903.14$2,827.88$57,090.50
2030$1,198.09 ($99.84/mo)$31,101.23$2,912.71$60,003.21
2031$1,253.60 ($104.47/mo)$32,354.82$3,000.10$63,003.31
2032$1,311.68 ($109.31/mo)$33,666.50$3,090.10$66,093.41
2033$1,372.45 ($114.37/mo)$35,038.96$3,182.80$69,276.21
2034$1,436.04 ($119.67/mo)$36,475.00$3,278.29$72,554.50
2035$1,502.58 ($125.21/mo)$37,977.58$3,376.63$75,931.13
2036$1,572.20 ($131.02/mo)$39,549.78$3,477.93$79,409.07
2037$1,645.04 ($137.09/mo)$41,194.82$3,582.27$82,991.34
2038$1,721.26 ($143.44/mo)$42,916.09$3,689.74$86,681.08
2039$1,801.01 ($150.08/mo)$44,717.10$3,800.43$90,481.51
2040$1,884.46 ($157.04/mo)$46,601.56$3,914.45$94,395.96
2041$1,971.77 ($164.31/mo)$48,573.33$4,031.88$98,427.84
2042$2,063.13 ($171.93/mo)$50,636.47$4,152.84$102,580.67