Value:$2.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$399.00
($33.25/month for 12 months)
Expiration Year:2042 (43 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1999$10,299.00 ($858.25/mo)$10,299.00$1,200.00$1,200.00
2000$407.00 ($33.92/mo)$10,706.00$1,236.00$2,436.00
2001$398.00 ($33.17/mo)$11,104.00$1,273.08$3,709.08
2002$417.00 ($34.75/mo)$11,521.00$1,311.27$5,020.35
2003$437.00 ($36.42/mo)$11,958.00$1,350.61$6,370.96
2004$467.00 ($38.92/mo)$12,425.00$1,391.13$7,762.09
2005$487.00 ($40.58/mo)$12,912.00$1,432.86$9,194.95
2006$527.00 ($43.92/mo)$13,439.00$1,475.85$10,670.80
2007$563.00 ($46.92/mo)$14,002.00$1,520.12$12,190.93
2008$604.00 ($50.33/mo)$14,606.00$1,565.73$13,756.66
2009$641.00 ($53.42/mo)$15,247.00$1,612.70$15,369.35
2010$661.00 ($55.08/mo)$15,908.00$1,661.08$17,030.44
2011$678.00 ($56.50/mo)$16,586.00$1,710.91$18,741.35
2012$711.63 ($59.30/mo)$17,297.63$1,762.24$20,503.59
2013$740.76 ($61.73/mo)$18,038.39$1,815.11$22,318.70
2014$775.31 ($64.61/mo)$18,813.70$1,869.56$24,188.26
2015$806.00 ($67.17/mo)$19,619.70$1,925.65$26,113.91
2016$808.46 ($67.37/mo)$20,428.16$1,983.42$28,097.32
2017$810.64 ($67.55/mo)$21,238.80$2,042.92$30,140.24
2018$852.60 ($71.05/mo)$22,091.40$2,104.21$32,244.45
2019$947.66 ($78.97/mo)$23,039.06$2,167.33$34,411.78
2020$985.72 ($82.14/mo)$24,024.78$2,232.35$36,644.14
2021$1,025.32 ($85.44/mo)$25,050.10$2,299.32$38,943.46
2022$1,066.50 ($88.88/mo)$26,116.61$2,368.30$41,311.76
2023$1,109.34 ($92.45/mo)$27,225.95$2,439.35$43,751.12
2024$1,153.90 ($96.16/mo)$28,379.84$2,512.53$46,263.65
2025$1,200.25 ($100.02/mo)$29,580.09$2,587.91$48,851.56
2026$1,248.46 ($104.04/mo)$30,828.55$2,665.55$51,517.11
2027$1,298.61 ($108.22/mo)$32,127.16$2,745.51$54,262.62
2028$1,350.77 ($112.56/mo)$33,477.92$2,827.88$57,090.50
2029$1,405.02 ($117.09/mo)$34,882.94$2,912.71$60,003.21
2030$1,461.46 ($121.79/mo)$36,344.40$3,000.10$63,003.31
2031$1,520.16 ($126.68/mo)$37,864.56$3,090.10$66,093.41
2032$1,581.22 ($131.77/mo)$39,445.78$3,182.80$69,276.21
2033$1,644.73 ($137.06/mo)$41,090.52$3,278.29$72,554.50
2034$1,710.80 ($142.57/mo)$42,801.32$3,376.63$75,931.13
2035$1,779.52 ($148.29/mo)$44,580.83$3,477.93$79,409.07
2036$1,850.99 ($154.25/mo)$46,431.82$3,582.27$82,991.34
2037$1,925.34 ($160.45/mo)$48,357.16$3,689.74$86,681.08
2038$2,002.68 ($166.89/mo)$50,359.84$3,800.43$90,481.51
2039$2,083.12 ($173.59/mo)$52,442.96$3,914.45$94,395.96
2040$2,166.79 ($180.57/mo)$54,609.75$4,031.88$98,427.84
2041$2,253.82 ($187.82/mo)$56,863.58$4,152.84$102,580.67
2042$2,344.35 ($195.36/mo)$59,207.93$4,277.42$106,858.09