Value:$2.36 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$325.00
($27.08/month for 12 months)
Expiration Year:2042 (42 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2000$10,225.00 ($852.08/mo)$10,225.00$1,200.00$1,200.00
2001$332.00 ($27.67/mo)$10,557.00$1,236.00$2,436.00
2002$348.00 ($29.00/mo)$10,905.00$1,273.08$3,709.08
2003$370.00 ($30.83/mo)$11,275.00$1,311.27$5,020.35
2004$386.00 ($32.17/mo)$11,661.00$1,350.61$6,370.96
2005$404.00 ($33.67/mo)$12,065.00$1,391.13$7,762.09
2006$434.00 ($36.17/mo)$12,499.00$1,432.86$9,194.95
2007$498.00 ($41.50/mo)$12,997.00$1,475.85$10,670.80
2008$516.00 ($43.00/mo)$13,513.00$1,520.12$12,190.93
2009$536.00 ($44.67/mo)$14,049.00$1,565.73$13,756.66
2010$557.00 ($46.42/mo)$14,606.00$1,612.70$15,369.35
2011$568.00 ($47.33/mo)$15,174.00$1,661.08$17,030.44
2012$592.90 ($49.41/mo)$15,766.90$1,710.91$18,741.35
2013$602.13 ($50.18/mo)$16,369.03$1,762.24$20,503.59
2014$628.37 ($52.36/mo)$16,997.40$1,815.11$22,318.70
2015$651.90 ($54.33/mo)$17,649.30$1,869.56$24,188.26
2016$681.53 ($56.79/mo)$18,330.83$1,925.65$26,113.91
2017$727.28 ($60.61/mo)$19,058.11$1,983.42$28,097.32
2018$771.59 ($64.30/mo)$19,829.70$2,042.92$30,140.24
2019$856.30 ($71.36/mo)$20,686.00$2,104.21$32,244.45
2020$896.57 ($74.71/mo)$21,582.57$2,167.33$34,411.78
2021$938.74 ($78.23/mo)$22,521.31$2,232.35$36,644.14
2022$982.89 ($81.91/mo)$23,504.20$2,299.32$38,943.46
2023$1,029.12 ($85.76/mo)$24,533.32$2,368.30$41,311.76
2024$1,077.52 ($89.79/mo)$25,610.83$2,439.35$43,751.12
2025$1,128.19 ($94.02/mo)$26,739.02$2,512.53$46,263.65
2026$1,181.25 ($98.44/mo)$27,920.28$2,587.91$48,851.56
2027$1,236.81 ($103.07/mo)$29,157.09$2,665.55$51,517.11
2028$1,294.98 ($107.91/mo)$30,452.06$2,745.51$54,262.62
2029$1,355.88 ($112.99/mo)$31,807.94$2,827.88$57,090.50
2030$1,419.65 ($118.30/mo)$33,227.59$2,912.71$60,003.21
2031$1,486.42 ($123.87/mo)$34,714.01$3,000.10$63,003.31
2032$1,556.32 ($129.69/mo)$36,270.33$3,090.10$66,093.41
2033$1,629.52 ($135.79/mo)$37,899.85$3,182.80$69,276.21
2034$1,706.16 ($142.18/mo)$39,606.01$3,278.29$72,554.50
2035$1,786.40 ($148.87/mo)$41,392.41$3,376.63$75,931.13
2036$1,870.42 ($155.87/mo)$43,262.82$3,477.93$79,409.07
2037$1,958.38 ($163.20/mo)$45,221.21$3,582.27$82,991.34
2038$2,050.49 ($170.87/mo)$47,271.69$3,689.74$86,681.08
2039$2,146.92 ($178.91/mo)$49,418.62$3,800.43$90,481.51
2040$2,247.90 ($187.32/mo)$51,666.51$3,914.45$94,395.96
2041$2,353.62 ($196.13/mo)$54,020.13$4,031.88$98,427.84
2042$2,464.31 ($205.36/mo)$56,484.44$4,152.84$102,580.67