Value:$2.61 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$425.00
($35.42/month for 12 months)
Expiration Year:2042 (38 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2004$10,325.00 ($860.42/mo)$10,325.00$1,200.00$1,200.00
2005$441.00 ($36.75/mo)$10,766.00$1,236.00$2,436.00
2006$469.00 ($39.08/mo)$11,235.00$1,273.08$3,709.08
2007$485.00 ($40.42/mo)$11,720.00$1,311.27$5,020.35
2008$504.00 ($42.00/mo)$12,224.00$1,350.61$6,370.96
2009$521.00 ($43.42/mo)$12,745.00$1,391.13$7,762.09
2010$536.00 ($44.67/mo)$13,281.00$1,432.86$9,194.95
2011$546.00 ($45.50/mo)$13,827.00$1,475.85$10,670.80
2012$561.60 ($46.80/mo)$14,388.60$1,520.12$12,190.93
2013$584.09 ($48.67/mo)$14,972.69$1,565.73$13,756.66
2014$600.67 ($50.06/mo)$15,573.36$1,612.70$15,369.35
2015$607.35 ($50.61/mo)$16,180.71$1,661.08$17,030.44
2016$635.49 ($52.96/mo)$16,816.20$1,710.91$18,741.35
2017$664.93 ($55.41/mo)$17,481.13$1,762.24$20,503.59
2018$695.74 ($57.98/mo)$18,176.88$1,815.11$22,318.70
2019$727.98 ($60.66/mo)$18,904.86$1,869.56$24,188.26
2020$761.71 ($63.48/mo)$19,666.56$1,925.65$26,113.91
2021$797.00 ($66.42/mo)$20,463.57$1,983.42$28,097.32
2022$833.93 ($69.49/mo)$21,297.49$2,042.92$30,140.24
2023$872.57 ($72.71/mo)$22,170.06$2,104.21$32,244.45
2024$912.99 ($76.08/mo)$23,083.05$2,167.33$34,411.78
2025$955.30 ($79.61/mo)$24,038.35$2,232.35$36,644.14
2026$999.56 ($83.30/mo)$25,037.91$2,299.32$38,943.46
2027$1,045.87 ($87.16/mo)$26,083.78$2,368.30$41,311.76
2028$1,094.33 ($91.19/mo)$27,178.11$2,439.35$43,751.12
2029$1,145.03 ($95.42/mo)$28,323.14$2,512.53$46,263.65
2030$1,198.09 ($99.84/mo)$29,521.23$2,587.91$48,851.56
2031$1,253.60 ($104.47/mo)$30,774.82$2,665.55$51,517.11
2032$1,311.68 ($109.31/mo)$32,086.50$2,745.51$54,262.62
2033$1,372.45 ($114.37/mo)$33,458.96$2,827.88$57,090.50
2034$1,436.04 ($119.67/mo)$34,895.00$2,912.71$60,003.21
2035$1,502.58 ($125.21/mo)$36,397.58$3,000.10$63,003.31
2036$1,572.20 ($131.02/mo)$37,969.78$3,090.10$66,093.41
2037$1,645.04 ($137.09/mo)$39,614.82$3,182.80$69,276.21
2038$1,721.26 ($143.44/mo)$41,336.09$3,278.29$72,554.50
2039$1,801.01 ($150.08/mo)$43,137.10$3,376.63$75,931.13
2040$1,884.46 ($157.04/mo)$45,021.56$3,477.93$79,409.07
2041$1,971.77 ($164.31/mo)$46,993.33$3,582.27$82,991.34
2042$2,063.13 ($171.93/mo)$49,056.47$3,689.74$86,681.08