Value:$2.68 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$487.00
($40.58/month for 12 months)
Expiration Year:2042 (37 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2005$10,387.00 ($865.58/mo)$10,387.00$1,200.00$1,200.00
2006$527.00 ($43.92/mo)$10,914.00$1,236.00$2,436.00
2007$563.00 ($46.92/mo)$11,477.00$1,273.08$3,709.08
2008$604.00 ($50.33/mo)$12,081.00$1,311.27$5,020.35
2009$641.00 ($53.42/mo)$12,722.00$1,350.61$6,370.96
2010$661.00 ($55.08/mo)$13,383.00$1,391.13$7,762.09
2011$678.00 ($56.50/mo)$14,061.00$1,432.86$9,194.95
2012$711.63 ($59.30/mo)$14,772.63$1,475.85$10,670.80
2013$740.76 ($61.73/mo)$15,513.39$1,520.12$12,190.93
2014$775.31 ($64.61/mo)$16,288.70$1,565.73$13,756.66
2015$806.00 ($67.17/mo)$17,094.70$1,612.70$15,369.35
2016$808.46 ($67.37/mo)$17,903.16$1,661.08$17,030.44
2017$810.64 ($67.55/mo)$18,713.80$1,710.91$18,741.35
2018$852.60 ($71.05/mo)$19,566.40$1,762.24$20,503.59
2019$947.66 ($78.97/mo)$20,514.06$1,815.11$22,318.70
2020$985.72 ($82.14/mo)$21,499.78$1,869.56$24,188.26
2021$1,025.32 ($85.44/mo)$22,525.10$1,925.65$26,113.91
2022$1,066.50 ($88.88/mo)$23,591.61$1,983.42$28,097.32
2023$1,109.34 ($92.45/mo)$24,700.95$2,042.92$30,140.24
2024$1,153.90 ($96.16/mo)$25,854.84$2,104.21$32,244.45
2025$1,200.25 ($100.02/mo)$27,055.09$2,167.33$34,411.78
2026$1,248.46 ($104.04/mo)$28,303.55$2,232.35$36,644.14
2027$1,298.61 ($108.22/mo)$29,602.16$2,299.32$38,943.46
2028$1,350.77 ($112.56/mo)$30,952.92$2,368.30$41,311.76
2029$1,405.02 ($117.09/mo)$32,357.94$2,439.35$43,751.12
2030$1,461.46 ($121.79/mo)$33,819.40$2,512.53$46,263.65
2031$1,520.16 ($126.68/mo)$35,339.56$2,587.91$48,851.56
2032$1,581.22 ($131.77/mo)$36,920.78$2,665.55$51,517.11
2033$1,644.73 ($137.06/mo)$38,565.52$2,745.51$54,262.62
2034$1,710.80 ($142.57/mo)$40,276.32$2,827.88$57,090.50
2035$1,779.52 ($148.29/mo)$42,055.83$2,912.71$60,003.21
2036$1,850.99 ($154.25/mo)$43,906.82$3,000.10$63,003.31
2037$1,925.34 ($160.45/mo)$45,832.16$3,090.10$66,093.41
2038$2,002.68 ($166.89/mo)$47,834.84$3,182.80$69,276.21
2039$2,083.12 ($173.59/mo)$49,917.96$3,278.29$72,554.50
2040$2,166.79 ($180.57/mo)$52,084.75$3,376.63$75,931.13
2041$2,253.82 ($187.82/mo)$54,338.58$3,477.93$79,409.07
2042$2,344.35 ($195.36/mo)$56,682.93$3,582.27$82,991.34