Value:$2.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$437.00
($36.42/month for 12 months)
Expiration Year:2042 (39 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2003$10,337.00 ($861.42/mo)$10,337.00$1,200.00$1,200.00
2004$467.00 ($38.92/mo)$10,804.00$1,236.00$2,436.00
2005$487.00 ($40.58/mo)$11,291.00$1,273.08$3,709.08
2006$527.00 ($43.92/mo)$11,818.00$1,311.27$5,020.35
2007$563.00 ($46.92/mo)$12,381.00$1,350.61$6,370.96
2008$604.00 ($50.33/mo)$12,985.00$1,391.13$7,762.09
2009$641.00 ($53.42/mo)$13,626.00$1,432.86$9,194.95
2010$661.00 ($55.08/mo)$14,287.00$1,475.85$10,670.80
2011$678.00 ($56.50/mo)$14,965.00$1,520.12$12,190.93
2012$711.63 ($59.30/mo)$15,676.63$1,565.73$13,756.66
2013$740.76 ($61.73/mo)$16,417.39$1,612.70$15,369.35
2014$775.31 ($64.61/mo)$17,192.70$1,661.08$17,030.44
2015$806.00 ($67.17/mo)$17,998.70$1,710.91$18,741.35
2016$846.45 ($70.54/mo)$18,845.15$1,762.24$20,503.59
2017$888.93 ($74.08/mo)$19,734.09$1,815.11$22,318.70
2018$933.55 ($77.80/mo)$20,667.64$1,869.56$24,188.26
2019$980.40 ($81.70/mo)$21,648.04$1,925.65$26,113.91
2020$1,029.61 ($85.80/mo)$22,677.65$1,983.42$28,097.32
2021$1,081.28 ($90.11/mo)$23,758.93$2,042.92$30,140.24
2022$1,135.55 ($94.63/mo)$24,894.49$2,104.21$32,244.45
2023$1,192.54 ($99.38/mo)$26,087.03$2,167.33$34,411.78
2024$1,252.40 ($104.37/mo)$27,339.43$2,232.35$36,644.14
2025$1,315.25 ($109.60/mo)$28,654.68$2,299.32$38,943.46
2026$1,381.27 ($115.11/mo)$30,035.95$2,368.30$41,311.76
2027$1,450.59 ($120.88/mo)$31,486.54$2,439.35$43,751.12
2028$1,523.39 ($126.95/mo)$33,009.93$2,512.53$46,263.65
2029$1,599.85 ($133.32/mo)$34,609.78$2,587.91$48,851.56
2030$1,680.15 ($140.01/mo)$36,289.93$2,665.55$51,517.11
2031$1,764.47 ($147.04/mo)$38,054.40$2,745.51$54,262.62
2032$1,853.03 ($154.42/mo)$39,907.43$2,827.88$57,090.50
2033$1,946.03 ($162.17/mo)$41,853.46$2,912.71$60,003.21
2034$2,043.70 ($170.31/mo)$43,897.16$3,000.10$63,003.31
2035$2,146.27 ($178.86/mo)$46,043.43$3,090.10$66,093.41
2036$2,253.99 ($187.83/mo)$48,297.41$3,182.80$69,276.21
2037$2,367.11 ($197.26/mo)$50,664.53$3,278.29$72,554.50
2038$2,485.92 ($207.16/mo)$53,150.45$3,376.63$75,931.13
2039$2,610.68 ($217.56/mo)$55,761.13$3,477.93$79,409.07
2040$2,741.71 ($228.48/mo)$58,502.84$3,582.27$82,991.34
2041$2,879.31 ($239.94/mo)$61,382.16$3,689.74$86,681.08
2042$3,023.82 ($251.99/mo)$64,405.98$3,800.43$90,481.51