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