Value:$2.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$383.00
($31.92/month for 12 months)
Expiration Year:2042 (41 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2001$10,283.00 ($856.92/mo)$10,283.00$1,200.00$1,200.00
2002$392.00 ($32.67/mo)$10,675.00$1,236.00$2,436.00
2003$411.00 ($34.25/mo)$11,086.00$1,273.08$3,709.08
2004$425.00 ($35.42/mo)$11,511.00$1,311.27$5,020.35
2005$441.00 ($36.75/mo)$11,952.00$1,350.61$6,370.96
2006$469.00 ($39.08/mo)$12,421.00$1,391.13$7,762.09
2007$485.00 ($40.42/mo)$12,906.00$1,432.86$9,194.95
2008$504.00 ($42.00/mo)$13,410.00$1,475.85$10,670.80
2009$521.00 ($43.42/mo)$13,931.00$1,520.12$12,190.93
2010$536.00 ($44.67/mo)$14,467.00$1,565.73$13,756.66
2011$546.00 ($45.50/mo)$15,013.00$1,612.70$15,369.35
2012$561.60 ($46.80/mo)$15,574.60$1,661.08$17,030.44
2013$584.09 ($48.67/mo)$16,158.69$1,710.91$18,741.35
2014$600.67 ($50.06/mo)$16,759.36$1,762.24$20,503.59
2015$607.35 ($50.61/mo)$17,366.71$1,815.11$22,318.70
2016$635.49 ($52.96/mo)$18,002.20$1,869.56$24,188.26
2017$664.93 ($55.41/mo)$18,667.13$1,925.65$26,113.91
2018$695.74 ($57.98/mo)$19,362.88$1,983.42$28,097.32
2019$727.98 ($60.66/mo)$20,090.86$2,042.92$30,140.24
2020$761.71 ($63.48/mo)$20,852.56$2,104.21$32,244.45
2021$797.00 ($66.42/mo)$21,649.57$2,167.33$34,411.78
2022$833.93 ($69.49/mo)$22,483.49$2,232.35$36,644.14
2023$872.57 ($72.71/mo)$23,356.06$2,299.32$38,943.46
2024$912.99 ($76.08/mo)$24,269.05$2,368.30$41,311.76
2025$955.30 ($79.61/mo)$25,224.35$2,439.35$43,751.12
2026$999.56 ($83.30/mo)$26,223.91$2,512.53$46,263.65
2027$1,045.87 ($87.16/mo)$27,269.78$2,587.91$48,851.56
2028$1,094.33 ($91.19/mo)$28,364.11$2,665.55$51,517.11
2029$1,145.03 ($95.42/mo)$29,509.14$2,745.51$54,262.62
2030$1,198.09 ($99.84/mo)$30,707.23$2,827.88$57,090.50
2031$1,253.60 ($104.47/mo)$31,960.82$2,912.71$60,003.21
2032$1,311.68 ($109.31/mo)$33,272.50$3,000.10$63,003.31
2033$1,372.45 ($114.37/mo)$34,644.96$3,090.10$66,093.41
2034$1,436.04 ($119.67/mo)$36,081.00$3,182.80$69,276.21
2035$1,502.58 ($125.21/mo)$37,583.58$3,278.29$72,554.50
2036$1,572.20 ($131.02/mo)$39,155.78$3,376.63$75,931.13
2037$1,645.04 ($137.09/mo)$40,800.82$3,477.93$79,409.07
2038$1,721.26 ($143.44/mo)$42,522.09$3,582.27$82,991.34
2039$1,801.01 ($150.08/mo)$44,323.10$3,689.74$86,681.08
2040$1,884.46 ($157.04/mo)$46,207.56$3,800.43$90,481.51
2041$1,971.77 ($164.31/mo)$48,179.33$3,914.45$94,395.96
2042$2,063.13 ($171.93/mo)$50,242.47$4,031.88$98,427.84