Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$320.00
($26.67/month for 12 months)
Expiration Year:2042 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1998$10,220.00 ($851.67/mo)$10,220.00$1,200.00$1,200.00
1999$318.00 ($26.50/mo)$10,538.00$1,236.00$2,436.00
2000$325.00 ($27.08/mo)$10,863.00$1,273.08$3,709.08
2001$332.00 ($27.67/mo)$11,195.00$1,311.27$5,020.35
2002$348.00 ($29.00/mo)$11,543.00$1,350.61$6,370.96
2003$370.00 ($30.83/mo)$11,913.00$1,391.13$7,762.09
2004$386.00 ($32.17/mo)$12,299.00$1,432.86$9,194.95
2005$404.00 ($33.67/mo)$12,703.00$1,475.85$10,670.80
2006$434.00 ($36.17/mo)$13,137.00$1,520.12$12,190.93
2007$498.00 ($41.50/mo)$13,635.00$1,565.73$13,756.66
2008$516.00 ($43.00/mo)$14,151.00$1,612.70$15,369.35
2009$536.00 ($44.67/mo)$14,687.00$1,661.08$17,030.44
2010$557.00 ($46.42/mo)$15,244.00$1,710.91$18,741.35
2011$568.00 ($47.33/mo)$15,812.00$1,762.24$20,503.59
2012$592.90 ($49.41/mo)$16,404.90$1,815.11$22,318.70
2013$602.13 ($50.18/mo)$17,007.03$1,869.56$24,188.26
2014$628.37 ($52.36/mo)$17,635.40$1,925.65$26,113.91
2015$651.90 ($54.33/mo)$18,287.30$1,983.42$28,097.32
2016$680.61 ($56.72/mo)$18,967.91$2,042.92$30,140.24
2017$710.58 ($59.22/mo)$19,678.49$2,104.21$32,244.45
2018$741.88 ($61.82/mo)$20,420.37$2,167.33$34,411.78
2019$774.55 ($64.55/mo)$21,194.91$2,232.35$36,644.14
2020$808.66 ($67.39/mo)$22,003.57$2,299.32$38,943.46
2021$844.27 ($70.36/mo)$22,847.84$2,368.30$41,311.76
2022$881.45 ($73.45/mo)$23,729.29$2,439.35$43,751.12
2023$920.27 ($76.69/mo)$24,649.56$2,512.53$46,263.65
2024$960.80 ($80.07/mo)$25,610.36$2,587.91$48,851.56
2025$1,003.11 ($83.59/mo)$26,613.47$2,665.55$51,517.11
2026$1,047.29 ($87.27/mo)$27,660.75$2,745.51$54,262.62
2027$1,093.41 ($91.12/mo)$28,754.16$2,827.88$57,090.50
2028$1,141.56 ($95.13/mo)$29,895.72$2,912.71$60,003.21
2029$1,191.83 ($99.32/mo)$31,087.55$3,000.10$63,003.31
2030$1,244.32 ($103.69/mo)$32,331.87$3,090.10$66,093.41
2031$1,299.12 ($108.26/mo)$33,630.99$3,182.80$69,276.21
2032$1,356.33 ($113.03/mo)$34,987.32$3,278.29$72,554.50
2033$1,416.06 ($118.01/mo)$36,403.38$3,376.63$75,931.13
2034$1,478.42 ($123.20/mo)$37,881.80$3,477.93$79,409.07
2035$1,543.53 ($128.63/mo)$39,425.33$3,582.27$82,991.34
2036$1,611.51 ($134.29/mo)$41,036.84$3,689.74$86,681.08
2037$1,682.48 ($140.21/mo)$42,719.31$3,800.43$90,481.51
2038$1,756.57 ($146.38/mo)$44,475.88$3,914.45$94,395.96
2039$1,833.93 ($152.83/mo)$46,309.81$4,031.88$98,427.84
2040$1,914.69 ($159.56/mo)$48,224.51$4,152.84$102,580.67
2041$1,999.01 ($166.58/mo)$50,223.52$4,277.42$106,858.09
2042$2,087.05 ($173.92/mo)$52,310.57$4,405.74$111,263.83