Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$282.00
($23.50/month for 12 months)
Expiration Year:2042 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1996$10,182.00 ($848.50/mo)$10,182.00$1,200.00$1,200.00
1997$290.00 ($24.17/mo)$10,472.00$1,236.00$2,436.00
1998$276.00 ($23.00/mo)$10,748.00$1,273.08$3,709.08
1999$399.00 ($33.25/mo)$11,147.00$1,311.27$5,020.35
2000$407.00 ($33.92/mo)$11,554.00$1,350.61$6,370.96
2001$398.00 ($33.17/mo)$11,952.00$1,391.13$7,762.09
2002$417.00 ($34.75/mo)$12,369.00$1,432.86$9,194.95
2003$437.00 ($36.42/mo)$12,806.00$1,475.85$10,670.80
2004$467.00 ($38.92/mo)$13,273.00$1,520.12$12,190.93
2005$487.00 ($40.58/mo)$13,760.00$1,565.73$13,756.66
2006$527.00 ($43.92/mo)$14,287.00$1,612.70$15,369.35
2007$563.00 ($46.92/mo)$14,850.00$1,661.08$17,030.44
2008$604.00 ($50.33/mo)$15,454.00$1,710.91$18,741.35
2009$641.00 ($53.42/mo)$16,095.00$1,762.24$20,503.59
2010$661.00 ($55.08/mo)$16,756.00$1,815.11$22,318.70
2011$678.00 ($56.50/mo)$17,434.00$1,869.56$24,188.26
2012$711.63 ($59.30/mo)$18,145.63$1,925.65$26,113.91
2013$740.76 ($61.73/mo)$18,886.39$1,983.42$28,097.32
2014$775.31 ($64.61/mo)$19,661.70$2,042.92$30,140.24
2015$806.00 ($67.17/mo)$20,467.70$2,104.21$32,244.45
2016$846.45 ($70.54/mo)$21,314.15$2,167.33$34,411.78
2017$888.93 ($74.08/mo)$22,203.09$2,232.35$36,644.14
2018$933.55 ($77.80/mo)$23,136.64$2,299.32$38,943.46
2019$980.40 ($81.70/mo)$24,117.04$2,368.30$41,311.76
2020$1,029.61 ($85.80/mo)$25,146.65$2,439.35$43,751.12
2021$1,081.28 ($90.11/mo)$26,227.93$2,512.53$46,263.65
2022$1,135.55 ($94.63/mo)$27,363.49$2,587.91$48,851.56
2023$1,192.54 ($99.38/mo)$28,556.03$2,665.55$51,517.11
2024$1,252.40 ($104.37/mo)$29,808.43$2,745.51$54,262.62
2025$1,315.25 ($109.60/mo)$31,123.68$2,827.88$57,090.50
2026$1,381.27 ($115.11/mo)$32,504.95$2,912.71$60,003.21
2027$1,450.59 ($120.88/mo)$33,955.54$3,000.10$63,003.31
2028$1,523.39 ($126.95/mo)$35,478.93$3,090.10$66,093.41
2029$1,599.85 ($133.32/mo)$37,078.78$3,182.80$69,276.21
2030$1,680.15 ($140.01/mo)$38,758.93$3,278.29$72,554.50
2031$1,764.47 ($147.04/mo)$40,523.40$3,376.63$75,931.13
2032$1,853.03 ($154.42/mo)$42,376.43$3,477.93$79,409.07
2033$1,946.03 ($162.17/mo)$44,322.46$3,582.27$82,991.34
2034$2,043.70 ($170.31/mo)$46,366.16$3,689.74$86,681.08
2035$2,146.27 ($178.86/mo)$48,512.43$3,800.43$90,481.51
2036$2,253.99 ($187.83/mo)$50,766.41$3,914.45$94,395.96
2037$2,367.11 ($197.26/mo)$53,133.53$4,031.88$98,427.84
2038$2,485.92 ($207.16/mo)$55,619.45$4,152.84$102,580.67
2039$2,610.68 ($217.56/mo)$58,230.13$4,277.42$106,858.09
2040$2,741.71 ($228.48/mo)$60,971.84$4,405.74$111,263.83
2041$2,879.31 ($239.94/mo)$63,851.16$4,537.92$115,801.75
2042$3,023.82 ($251.99/mo)$66,874.98$4,674.05$120,475.80