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$681.53 ($56.79/mo)$18,968.83$2,042.92$30,140.24
2017$727.28 ($60.61/mo)$19,696.11$2,104.21$32,244.45
2018$771.59 ($64.30/mo)$20,467.70$2,167.33$34,411.78
2019$856.30 ($71.36/mo)$21,324.00$2,232.35$36,644.14
2020$896.57 ($74.71/mo)$22,220.57$2,299.32$38,943.46
2021$938.74 ($78.23/mo)$23,159.31$2,368.30$41,311.76
2022$982.89 ($81.91/mo)$24,142.20$2,439.35$43,751.12
2023$1,029.12 ($85.76/mo)$25,171.32$2,512.53$46,263.65
2024$1,077.52 ($89.79/mo)$26,248.83$2,587.91$48,851.56
2025$1,128.19 ($94.02/mo)$27,377.02$2,665.55$51,517.11
2026$1,181.25 ($98.44/mo)$28,558.28$2,745.51$54,262.62
2027$1,236.81 ($103.07/mo)$29,795.09$2,827.88$57,090.50
2028$1,294.98 ($107.91/mo)$31,090.06$2,912.71$60,003.21
2029$1,355.88 ($112.99/mo)$32,445.94$3,000.10$63,003.31
2030$1,419.65 ($118.30/mo)$33,865.59$3,090.10$66,093.41
2031$1,486.42 ($123.87/mo)$35,352.01$3,182.80$69,276.21
2032$1,556.32 ($129.69/mo)$36,908.33$3,278.29$72,554.50
2033$1,629.52 ($135.79/mo)$38,537.85$3,376.63$75,931.13
2034$1,706.16 ($142.18/mo)$40,244.01$3,477.93$79,409.07
2035$1,786.40 ($148.87/mo)$42,030.41$3,582.27$82,991.34
2036$1,870.42 ($155.87/mo)$43,900.82$3,689.74$86,681.08
2037$1,958.38 ($163.20/mo)$45,859.21$3,800.43$90,481.51
2038$2,050.49 ($170.87/mo)$47,909.69$3,914.45$94,395.96
2039$2,146.92 ($178.91/mo)$50,056.62$4,031.88$98,427.84
2040$2,247.90 ($187.32/mo)$52,304.51$4,152.84$102,580.67
2041$2,353.62 ($196.13/mo)$54,658.13$4,277.42$106,858.09
2042$2,464.31 ($205.36/mo)$57,122.44$4,405.74$111,263.83