Value:$2.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$380.00
($31.67/month for 12 months)
Expiration Year:2042 (40 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2002$10,280.00 ($856.67/mo)$10,280.00$1,200.00$1,200.00
2003$405.00 ($33.75/mo)$10,685.00$1,236.00$2,436.00
2004$422.00 ($35.17/mo)$11,107.00$1,273.08$3,709.08
2005$435.00 ($36.25/mo)$11,542.00$1,311.27$5,020.35
2006$461.00 ($38.42/mo)$12,003.00$1,350.61$6,370.96
2007$473.00 ($39.42/mo)$12,476.00$1,391.13$7,762.09
2008$487.00 ($40.58/mo)$12,963.00$1,432.86$9,194.95
2009$504.00 ($42.00/mo)$13,467.00$1,475.85$10,670.80
2010$520.00 ($43.33/mo)$13,987.00$1,520.12$12,190.93
2011$534.00 ($44.50/mo)$14,521.00$1,565.73$13,756.66
2012$560.96 ($46.75/mo)$15,081.96$1,612.70$15,369.35
2013$579.31 ($48.28/mo)$15,661.27$1,661.08$17,030.44
2014$592.65 ($49.39/mo)$16,253.92$1,710.91$18,741.35
2015$602.51 ($50.21/mo)$16,856.43$1,762.24$20,503.59
2016$630.94 ($52.58/mo)$17,487.37$1,815.11$22,318.70
2017$660.72 ($55.06/mo)$18,148.09$1,869.56$24,188.26
2018$691.90 ($57.66/mo)$18,840.00$1,925.65$26,113.91
2019$724.55 ($60.38/mo)$19,564.55$1,983.42$28,097.32
2020$758.75 ($63.23/mo)$20,323.30$2,042.92$30,140.24
2021$794.56 ($66.21/mo)$21,117.86$2,104.21$32,244.45
2022$832.05 ($69.34/mo)$21,949.91$2,167.33$34,411.78
2023$871.32 ($72.61/mo)$22,821.23$2,232.35$36,644.14
2024$912.44 ($76.04/mo)$23,733.67$2,299.32$38,943.46
2025$955.50 ($79.63/mo)$24,689.17$2,368.30$41,311.76
2026$1,000.59 ($83.38/mo)$25,689.77$2,439.35$43,751.12
2027$1,047.82 ($87.32/mo)$26,737.58$2,512.53$46,263.65
2028$1,097.27 ($91.44/mo)$27,834.85$2,587.91$48,851.56
2029$1,149.05 ($95.75/mo)$28,983.90$2,665.55$51,517.11
2030$1,203.28 ($100.27/mo)$30,187.17$2,745.51$54,262.62
2031$1,260.06 ($105.01/mo)$31,447.24$2,827.88$57,090.50
2032$1,319.53 ($109.96/mo)$32,766.77$2,912.71$60,003.21
2033$1,381.80 ($115.15/mo)$34,148.57$3,000.10$63,003.31
2034$1,447.01 ($120.58/mo)$35,595.58$3,090.10$66,093.41
2035$1,515.30 ($126.28/mo)$37,110.88$3,182.80$69,276.21
2036$1,586.81 ($132.23/mo)$38,697.69$3,278.29$72,554.50
2037$1,661.70 ($138.47/mo)$40,359.39$3,376.63$75,931.13
2038$1,740.12 ($145.01/mo)$42,099.51$3,477.93$79,409.07
2039$1,822.24 ($151.85/mo)$43,921.75$3,582.27$82,991.34
2040$1,908.24 ($159.02/mo)$45,829.99$3,689.74$86,681.08
2041$1,998.29 ($166.52/mo)$47,828.28$3,800.43$90,481.51
2042$2,092.60 ($174.38/mo)$49,920.88$3,914.45$94,395.96