Value:$2.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$417.00
($34.75/month for 12 months)
Expiration Year:2042 (40 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2002$10,317.00 ($859.75/mo)$10,317.00$1,200.00$1,200.00
2003$437.00 ($36.42/mo)$10,754.00$1,236.00$2,436.00
2004$467.00 ($38.92/mo)$11,221.00$1,273.08$3,709.08
2005$487.00 ($40.58/mo)$11,708.00$1,311.27$5,020.35
2006$527.00 ($43.92/mo)$12,235.00$1,350.61$6,370.96
2007$563.00 ($46.92/mo)$12,798.00$1,391.13$7,762.09
2008$604.00 ($50.33/mo)$13,402.00$1,432.86$9,194.95
2009$641.00 ($53.42/mo)$14,043.00$1,475.85$10,670.80
2010$661.00 ($55.08/mo)$14,704.00$1,520.12$12,190.93
2011$678.00 ($56.50/mo)$15,382.00$1,565.73$13,756.66
2012$711.63 ($59.30/mo)$16,093.63$1,612.70$15,369.35
2013$740.76 ($61.73/mo)$16,834.39$1,661.08$17,030.44
2014$775.31 ($64.61/mo)$17,609.70$1,710.91$18,741.35
2015$806.00 ($67.17/mo)$18,415.70$1,762.24$20,503.59
2016$846.45 ($70.54/mo)$19,262.15$1,815.11$22,318.70
2017$888.93 ($74.08/mo)$20,151.09$1,869.56$24,188.26
2018$933.55 ($77.80/mo)$21,084.64$1,925.65$26,113.91
2019$980.40 ($81.70/mo)$22,065.04$1,983.42$28,097.32
2020$1,029.61 ($85.80/mo)$23,094.65$2,042.92$30,140.24
2021$1,081.28 ($90.11/mo)$24,175.93$2,104.21$32,244.45
2022$1,135.55 ($94.63/mo)$25,311.49$2,167.33$34,411.78
2023$1,192.54 ($99.38/mo)$26,504.03$2,232.35$36,644.14
2024$1,252.40 ($104.37/mo)$27,756.43$2,299.32$38,943.46
2025$1,315.25 ($109.60/mo)$29,071.68$2,368.30$41,311.76
2026$1,381.27 ($115.11/mo)$30,452.95$2,439.35$43,751.12
2027$1,450.59 ($120.88/mo)$31,903.54$2,512.53$46,263.65
2028$1,523.39 ($126.95/mo)$33,426.93$2,587.91$48,851.56
2029$1,599.85 ($133.32/mo)$35,026.78$2,665.55$51,517.11
2030$1,680.15 ($140.01/mo)$36,706.93$2,745.51$54,262.62
2031$1,764.47 ($147.04/mo)$38,471.40$2,827.88$57,090.50
2032$1,853.03 ($154.42/mo)$40,324.43$2,912.71$60,003.21
2033$1,946.03 ($162.17/mo)$42,270.46$3,000.10$63,003.31
2034$2,043.70 ($170.31/mo)$44,314.16$3,090.10$66,093.41
2035$2,146.27 ($178.86/mo)$46,460.43$3,182.80$69,276.21
2036$2,253.99 ($187.83/mo)$48,714.41$3,278.29$72,554.50
2037$2,367.11 ($197.26/mo)$51,081.53$3,376.63$75,931.13
2038$2,485.92 ($207.16/mo)$53,567.45$3,477.93$79,409.07
2039$2,610.68 ($217.56/mo)$56,178.13$3,582.27$82,991.34
2040$2,741.71 ($228.48/mo)$58,919.84$3,689.74$86,681.08
2041$2,879.31 ($239.94/mo)$61,799.16$3,800.43$90,481.51
2042$3,023.82 ($251.99/mo)$64,822.98$3,914.45$94,395.96