Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$276.00
($23.00/month for 12 months)
Expiration Year:2042 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1998$10,176.00 ($848.00/mo)$10,176.00$1,200.00$1,200.00
1999$399.00 ($33.25/mo)$10,575.00$1,236.00$2,436.00
2000$407.00 ($33.92/mo)$10,982.00$1,273.08$3,709.08
2001$398.00 ($33.17/mo)$11,380.00$1,311.27$5,020.35
2002$417.00 ($34.75/mo)$11,797.00$1,350.61$6,370.96
2003$437.00 ($36.42/mo)$12,234.00$1,391.13$7,762.09
2004$467.00 ($38.92/mo)$12,701.00$1,432.86$9,194.95
2005$487.00 ($40.58/mo)$13,188.00$1,475.85$10,670.80
2006$527.00 ($43.92/mo)$13,715.00$1,520.12$12,190.93
2007$563.00 ($46.92/mo)$14,278.00$1,565.73$13,756.66
2008$604.00 ($50.33/mo)$14,882.00$1,612.70$15,369.35
2009$641.00 ($53.42/mo)$15,523.00$1,661.08$17,030.44
2010$661.00 ($55.08/mo)$16,184.00$1,710.91$18,741.35
2011$678.00 ($56.50/mo)$16,862.00$1,762.24$20,503.59
2012$711.63 ($59.30/mo)$17,573.63$1,815.11$22,318.70
2013$740.76 ($61.73/mo)$18,314.39$1,869.56$24,188.26
2014$775.31 ($64.61/mo)$19,089.70$1,925.65$26,113.91
2015$806.00 ($67.17/mo)$19,895.70$1,983.42$28,097.32
2016$846.45 ($70.54/mo)$20,742.15$2,042.92$30,140.24
2017$888.93 ($74.08/mo)$21,631.09$2,104.21$32,244.45
2018$933.55 ($77.80/mo)$22,564.64$2,167.33$34,411.78
2019$980.40 ($81.70/mo)$23,545.04$2,232.35$36,644.14
2020$1,029.61 ($85.80/mo)$24,574.65$2,299.32$38,943.46
2021$1,081.28 ($90.11/mo)$25,655.93$2,368.30$41,311.76
2022$1,135.55 ($94.63/mo)$26,791.49$2,439.35$43,751.12
2023$1,192.54 ($99.38/mo)$27,984.03$2,512.53$46,263.65
2024$1,252.40 ($104.37/mo)$29,236.43$2,587.91$48,851.56
2025$1,315.25 ($109.60/mo)$30,551.68$2,665.55$51,517.11
2026$1,381.27 ($115.11/mo)$31,932.95$2,745.51$54,262.62
2027$1,450.59 ($120.88/mo)$33,383.54$2,827.88$57,090.50
2028$1,523.39 ($126.95/mo)$34,906.93$2,912.71$60,003.21
2029$1,599.85 ($133.32/mo)$36,506.78$3,000.10$63,003.31
2030$1,680.15 ($140.01/mo)$38,186.93$3,090.10$66,093.41
2031$1,764.47 ($147.04/mo)$39,951.40$3,182.80$69,276.21
2032$1,853.03 ($154.42/mo)$41,804.43$3,278.29$72,554.50
2033$1,946.03 ($162.17/mo)$43,750.46$3,376.63$75,931.13
2034$2,043.70 ($170.31/mo)$45,794.16$3,477.93$79,409.07
2035$2,146.27 ($178.86/mo)$47,940.43$3,582.27$82,991.34
2036$2,253.99 ($187.83/mo)$50,194.41$3,689.74$86,681.08
2037$2,367.11 ($197.26/mo)$52,561.53$3,800.43$90,481.51
2038$2,485.92 ($207.16/mo)$55,047.45$3,914.45$94,395.96
2039$2,610.68 ($217.56/mo)$57,658.13$4,031.88$98,427.84
2040$2,741.71 ($228.48/mo)$60,399.84$4,152.84$102,580.67
2041$2,879.31 ($239.94/mo)$63,279.16$4,277.42$106,858.09
2042$3,023.82 ($251.99/mo)$66,302.98$4,405.74$111,263.83