Value:$2.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$397.00
($33.08/month for 12 months)
Expiration Year:2042 (39 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2003$10,297.00 ($858.08/mo)$10,297.00$1,200.00$1,200.00
2004$418.00 ($34.83/mo)$10,715.00$1,236.00$2,436.00
2005$427.00 ($35.58/mo)$11,142.00$1,273.08$3,709.08
2006$448.00 ($37.33/mo)$11,590.00$1,311.27$5,020.35
2007$463.00 ($38.58/mo)$12,053.00$1,350.61$6,370.96
2008$480.00 ($40.00/mo)$12,533.00$1,391.13$7,762.09
2009$500.00 ($41.67/mo)$13,033.00$1,432.86$9,194.95
2010$515.00 ($42.92/mo)$13,548.00$1,475.85$10,670.80
2011$528.00 ($44.00/mo)$14,076.00$1,520.12$12,190.93
2012$550.43 ($45.87/mo)$14,626.43$1,565.73$13,756.66
2013$564.58 ($47.05/mo)$15,191.01$1,612.70$15,369.35
2014$579.04 ($48.25/mo)$15,770.05$1,661.08$17,030.44
2015$597.48 ($49.79/mo)$16,367.53$1,710.91$18,741.35
2016$626.19 ($52.18/mo)$16,993.72$1,762.24$20,503.59
2017$656.28 ($54.69/mo)$17,650.00$1,815.11$22,318.70
2018$687.82 ($57.32/mo)$18,337.82$1,869.56$24,188.26
2019$720.87 ($60.07/mo)$19,058.69$1,925.65$26,113.91
2020$755.51 ($62.96/mo)$19,814.21$1,983.42$28,097.32
2021$791.82 ($65.98/mo)$20,606.03$2,042.92$30,140.24
2022$829.87 ($69.16/mo)$21,435.89$2,104.21$32,244.45
2023$869.75 ($72.48/mo)$22,305.64$2,167.33$34,411.78
2024$911.54 ($75.96/mo)$23,217.18$2,232.35$36,644.14
2025$955.34 ($79.61/mo)$24,172.53$2,299.32$38,943.46
2026$1,001.25 ($83.44/mo)$25,173.78$2,368.30$41,311.76
2027$1,049.37 ($87.45/mo)$26,223.14$2,439.35$43,751.12
2028$1,099.79 ($91.65/mo)$27,322.94$2,512.53$46,263.65
2029$1,152.64 ($96.05/mo)$28,475.58$2,587.91$48,851.56
2030$1,208.03 ($100.67/mo)$29,683.61$2,665.55$51,517.11
2031$1,266.08 ($105.51/mo)$30,949.69$2,745.51$54,262.62
2032$1,326.92 ($110.58/mo)$32,276.62$2,827.88$57,090.50
2033$1,390.69 ($115.89/mo)$33,667.30$2,912.71$60,003.21
2034$1,457.51 ($121.46/mo)$35,124.82$3,000.10$63,003.31
2035$1,527.55 ($127.30/mo)$36,652.37$3,090.10$66,093.41
2036$1,600.96 ($133.41/mo)$38,253.33$3,182.80$69,276.21
2037$1,677.89 ($139.82/mo)$39,931.22$3,278.29$72,554.50
2038$1,758.52 ($146.54/mo)$41,689.74$3,376.63$75,931.13
2039$1,843.02 ($153.59/mo)$43,532.77$3,477.93$79,409.07
2040$1,931.59 ($160.97/mo)$45,464.36$3,582.27$82,991.34
2041$2,024.41 ($168.70/mo)$47,488.77$3,689.74$86,681.08
2042$2,121.69 ($176.81/mo)$49,610.46$3,800.43$90,481.51