Value:$2.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$392.00
($32.67/month for 12 months)
Expiration Year:2042 (40 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2002$10,292.00 ($857.67/mo)$10,292.00$1,200.00$1,200.00
2003$411.00 ($34.25/mo)$10,703.00$1,236.00$2,436.00
2004$425.00 ($35.42/mo)$11,128.00$1,273.08$3,709.08
2005$441.00 ($36.75/mo)$11,569.00$1,311.27$5,020.35
2006$469.00 ($39.08/mo)$12,038.00$1,350.61$6,370.96
2007$485.00 ($40.42/mo)$12,523.00$1,391.13$7,762.09
2008$504.00 ($42.00/mo)$13,027.00$1,432.86$9,194.95
2009$521.00 ($43.42/mo)$13,548.00$1,475.85$10,670.80
2010$536.00 ($44.67/mo)$14,084.00$1,520.12$12,190.93
2011$546.00 ($45.50/mo)$14,630.00$1,565.73$13,756.66
2012$561.60 ($46.80/mo)$15,191.60$1,612.70$15,369.35
2013$584.09 ($48.67/mo)$15,775.69$1,661.08$17,030.44
2014$600.67 ($50.06/mo)$16,376.36$1,710.91$18,741.35
2015$607.35 ($50.61/mo)$16,983.71$1,762.24$20,503.59
2016$617.53 ($51.46/mo)$17,601.24$1,815.11$22,318.70
2017$647.25 ($53.94/mo)$18,248.49$1,869.56$24,188.26
2018$654.96 ($54.58/mo)$18,903.45$1,925.65$26,113.91
2019$732.20 ($61.02/mo)$19,635.65$1,983.42$28,097.32
2020$751.96 ($62.66/mo)$20,387.61$2,042.92$30,140.24
2021$772.25 ($64.35/mo)$21,159.87$2,104.21$32,244.45
2022$793.10 ($66.09/mo)$21,952.96$2,167.33$34,411.78
2023$814.50 ($67.88/mo)$22,767.46$2,232.35$36,644.14
2024$836.48 ($69.71/mo)$23,603.94$2,299.32$38,943.46
2025$859.06 ($71.59/mo)$24,463.00$2,368.30$41,311.76
2026$882.24 ($73.52/mo)$25,345.24$2,439.35$43,751.12
2027$906.05 ($75.50/mo)$26,251.29$2,512.53$46,263.65
2028$930.50 ($77.54/mo)$27,181.80$2,587.91$48,851.56
2029$955.62 ($79.63/mo)$28,137.41$2,665.55$51,517.11
2030$981.41 ($81.78/mo)$29,118.82$2,745.51$54,262.62
2031$1,007.89 ($83.99/mo)$30,126.71$2,827.88$57,090.50
2032$1,035.09 ($86.26/mo)$31,161.80$2,912.71$60,003.21
2033$1,063.03 ($88.59/mo)$32,224.83$3,000.10$63,003.31
2034$1,091.72 ($90.98/mo)$33,316.55$3,090.10$66,093.41
2035$1,121.18 ($93.43/mo)$34,437.73$3,182.80$69,276.21
2036$1,151.44 ($95.95/mo)$35,589.17$3,278.29$72,554.50
2037$1,182.51 ($98.54/mo)$36,771.68$3,376.63$75,931.13
2038$1,214.43 ($101.20/mo)$37,986.11$3,477.93$79,409.07
2039$1,247.20 ($103.93/mo)$39,233.31$3,582.27$82,991.34
2040$1,280.86 ($106.74/mo)$40,514.18$3,689.74$86,681.08
2041$1,315.43 ($109.62/mo)$41,829.61$3,800.43$90,481.51
2042$1,350.93 ($112.58/mo)$43,180.54$3,914.45$94,395.96