Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$316.00
($26.33/month for 12 months)
Expiration Year:2042 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1997$10,216.00 ($851.33/mo)$10,216.00$1,200.00$1,200.00
1998$320.00 ($26.67/mo)$10,536.00$1,236.00$2,436.00
1999$318.00 ($26.50/mo)$10,854.00$1,273.08$3,709.08
2000$325.00 ($27.08/mo)$11,179.00$1,311.27$5,020.35
2001$332.00 ($27.67/mo)$11,511.00$1,350.61$6,370.96
2002$348.00 ($29.00/mo)$11,859.00$1,391.13$7,762.09
2003$370.00 ($30.83/mo)$12,229.00$1,432.86$9,194.95
2004$386.00 ($32.17/mo)$12,615.00$1,475.85$10,670.80
2005$404.00 ($33.67/mo)$13,019.00$1,520.12$12,190.93
2006$434.00 ($36.17/mo)$13,453.00$1,565.73$13,756.66
2007$498.00 ($41.50/mo)$13,951.00$1,612.70$15,369.35
2008$516.00 ($43.00/mo)$14,467.00$1,661.08$17,030.44
2009$536.00 ($44.67/mo)$15,003.00$1,710.91$18,741.35
2010$557.00 ($46.42/mo)$15,560.00$1,762.24$20,503.59
2011$568.00 ($47.33/mo)$16,128.00$1,815.11$22,318.70
2012$592.90 ($49.41/mo)$16,720.90$1,869.56$24,188.26
2013$602.13 ($50.18/mo)$17,323.03$1,925.65$26,113.91
2014$628.37 ($52.36/mo)$17,951.40$1,983.42$28,097.32
2015$651.90 ($54.33/mo)$18,603.30$2,042.92$30,140.24
2016$680.61 ($56.72/mo)$19,283.91$2,104.21$32,244.45
2017$710.58 ($59.22/mo)$19,994.49$2,167.33$34,411.78
2018$741.88 ($61.82/mo)$20,736.37$2,232.35$36,644.14
2019$774.55 ($64.55/mo)$21,510.91$2,299.32$38,943.46
2020$808.66 ($67.39/mo)$22,319.57$2,368.30$41,311.76
2021$844.27 ($70.36/mo)$23,163.84$2,439.35$43,751.12
2022$881.45 ($73.45/mo)$24,045.29$2,512.53$46,263.65
2023$920.27 ($76.69/mo)$24,965.56$2,587.91$48,851.56
2024$960.80 ($80.07/mo)$25,926.36$2,665.55$51,517.11
2025$1,003.11 ($83.59/mo)$26,929.47$2,745.51$54,262.62
2026$1,047.29 ($87.27/mo)$27,976.75$2,827.88$57,090.50
2027$1,093.41 ($91.12/mo)$29,070.16$2,912.71$60,003.21
2028$1,141.56 ($95.13/mo)$30,211.72$3,000.10$63,003.31
2029$1,191.83 ($99.32/mo)$31,403.55$3,090.10$66,093.41
2030$1,244.32 ($103.69/mo)$32,647.87$3,182.80$69,276.21
2031$1,299.12 ($108.26/mo)$33,946.99$3,278.29$72,554.50
2032$1,356.33 ($113.03/mo)$35,303.32$3,376.63$75,931.13
2033$1,416.06 ($118.01/mo)$36,719.38$3,477.93$79,409.07
2034$1,478.42 ($123.20/mo)$38,197.80$3,582.27$82,991.34
2035$1,543.53 ($128.63/mo)$39,741.33$3,689.74$86,681.08
2036$1,611.51 ($134.29/mo)$41,352.84$3,800.43$90,481.51
2037$1,682.48 ($140.21/mo)$43,035.31$3,914.45$94,395.96
2038$1,756.57 ($146.38/mo)$44,791.88$4,031.88$98,427.84
2039$1,833.93 ($152.83/mo)$46,625.81$4,152.84$102,580.67
2040$1,914.69 ($159.56/mo)$48,540.51$4,277.42$106,858.09
2041$1,999.01 ($166.58/mo)$50,539.52$4,405.74$111,263.83
2042$2,087.05 ($173.92/mo)$52,626.57$4,537.92$115,801.75