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 | $808.46 ($67.37/mo) | $20,704.16 | $2,042.92 | $30,140.24 |
2017 | $810.64 ($67.55/mo) | $21,514.80 | $2,104.21 | $32,244.45 |
2018 | $852.60 ($71.05/mo) | $22,367.40 | $2,167.33 | $34,411.78 |
2019 | $947.66 ($78.97/mo) | $23,315.06 | $2,232.35 | $36,644.14 |
2020 | $985.72 ($82.14/mo) | $24,300.78 | $2,299.32 | $38,943.46 |
2021 | $1,025.32 ($85.44/mo) | $25,326.10 | $2,368.30 | $41,311.76 |
2022 | $1,066.50 ($88.88/mo) | $26,392.61 | $2,439.35 | $43,751.12 |
2023 | $1,109.34 ($92.45/mo) | $27,501.95 | $2,512.53 | $46,263.65 |
2024 | $1,153.90 ($96.16/mo) | $28,655.84 | $2,587.91 | $48,851.56 |
2025 | $1,200.25 ($100.02/mo) | $29,856.09 | $2,665.55 | $51,517.11 |
2026 | $1,248.46 ($104.04/mo) | $31,104.55 | $2,745.51 | $54,262.62 |
2027 | $1,298.61 ($108.22/mo) | $32,403.16 | $2,827.88 | $57,090.50 |
2028 | $1,350.77 ($112.56/mo) | $33,753.92 | $2,912.71 | $60,003.21 |
2029 | $1,405.02 ($117.09/mo) | $35,158.94 | $3,000.10 | $63,003.31 |
2030 | $1,461.46 ($121.79/mo) | $36,620.40 | $3,090.10 | $66,093.41 |
2031 | $1,520.16 ($126.68/mo) | $38,140.56 | $3,182.80 | $69,276.21 |
2032 | $1,581.22 ($131.77/mo) | $39,721.78 | $3,278.29 | $72,554.50 |
2033 | $1,644.73 ($137.06/mo) | $41,366.52 | $3,376.63 | $75,931.13 |
2034 | $1,710.80 ($142.57/mo) | $43,077.32 | $3,477.93 | $79,409.07 |
2035 | $1,779.52 ($148.29/mo) | $44,856.83 | $3,582.27 | $82,991.34 |
2036 | $1,850.99 ($154.25/mo) | $46,707.82 | $3,689.74 | $86,681.08 |
2037 | $1,925.34 ($160.45/mo) | $48,633.16 | $3,800.43 | $90,481.51 |
2038 | $2,002.68 ($166.89/mo) | $50,635.84 | $3,914.45 | $94,395.96 |
2039 | $2,083.12 ($173.59/mo) | $52,718.96 | $4,031.88 | $98,427.84 |
2040 | $2,166.79 ($180.57/mo) | $54,885.75 | $4,152.84 | $102,580.67 |
2041 | $2,253.82 ($187.82/mo) | $57,139.58 | $4,277.42 | $106,858.09 |
2042 | $2,344.35 ($195.36/mo) | $59,483.93 | $4,405.74 | $111,263.83 |