Value:$2.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$363.00
($30.25/month for 12 months)
Expiration Year:2042 (41 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2001$10,263.00 ($855.25/mo)$10,263.00$1,200.00$1,200.00
2002$380.00 ($31.67/mo)$10,643.00$1,236.00$2,436.00
2003$405.00 ($33.75/mo)$11,048.00$1,273.08$3,709.08
2004$422.00 ($35.17/mo)$11,470.00$1,311.27$5,020.35
2005$435.00 ($36.25/mo)$11,905.00$1,350.61$6,370.96
2006$461.00 ($38.42/mo)$12,366.00$1,391.13$7,762.09
2007$473.00 ($39.42/mo)$12,839.00$1,432.86$9,194.95
2008$487.00 ($40.58/mo)$13,326.00$1,475.85$10,670.80
2009$504.00 ($42.00/mo)$13,830.00$1,520.12$12,190.93
2010$520.00 ($43.33/mo)$14,350.00$1,565.73$13,756.66
2011$534.00 ($44.50/mo)$14,884.00$1,612.70$15,369.35
2012$560.96 ($46.75/mo)$15,444.96$1,661.08$17,030.44
2013$579.31 ($48.28/mo)$16,024.27$1,710.91$18,741.35
2014$592.65 ($49.39/mo)$16,616.92$1,762.24$20,503.59
2015$602.51 ($50.21/mo)$17,219.43$1,815.11$22,318.70
2016$630.94 ($52.58/mo)$17,850.37$1,869.56$24,188.26
2017$660.72 ($55.06/mo)$18,511.09$1,925.65$26,113.91
2018$691.90 ($57.66/mo)$19,203.00$1,983.42$28,097.32
2019$724.55 ($60.38/mo)$19,927.55$2,042.92$30,140.24
2020$758.75 ($63.23/mo)$20,686.30$2,104.21$32,244.45
2021$794.56 ($66.21/mo)$21,480.86$2,167.33$34,411.78
2022$832.05 ($69.34/mo)$22,312.91$2,232.35$36,644.14
2023$871.32 ($72.61/mo)$23,184.23$2,299.32$38,943.46
2024$912.44 ($76.04/mo)$24,096.67$2,368.30$41,311.76
2025$955.50 ($79.63/mo)$25,052.17$2,439.35$43,751.12
2026$1,000.59 ($83.38/mo)$26,052.77$2,512.53$46,263.65
2027$1,047.82 ($87.32/mo)$27,100.58$2,587.91$48,851.56
2028$1,097.27 ($91.44/mo)$28,197.85$2,665.55$51,517.11
2029$1,149.05 ($95.75/mo)$29,346.90$2,745.51$54,262.62
2030$1,203.28 ($100.27/mo)$30,550.17$2,827.88$57,090.50
2031$1,260.06 ($105.01/mo)$31,810.24$2,912.71$60,003.21
2032$1,319.53 ($109.96/mo)$33,129.77$3,000.10$63,003.31
2033$1,381.80 ($115.15/mo)$34,511.57$3,090.10$66,093.41
2034$1,447.01 ($120.58/mo)$35,958.58$3,182.80$69,276.21
2035$1,515.30 ($126.28/mo)$37,473.88$3,278.29$72,554.50
2036$1,586.81 ($132.23/mo)$39,060.69$3,376.63$75,931.13
2037$1,661.70 ($138.47/mo)$40,722.39$3,477.93$79,409.07
2038$1,740.12 ($145.01/mo)$42,462.51$3,582.27$82,991.34
2039$1,822.24 ($151.85/mo)$44,284.75$3,689.74$86,681.08
2040$1,908.24 ($159.02/mo)$46,192.99$3,800.43$90,481.51
2041$1,998.29 ($166.52/mo)$48,191.28$3,914.45$94,395.96
2042$2,092.60 ($174.38/mo)$50,283.88$4,031.88$98,427.84