Value:$2.61 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$418.00
($34.83/month for 12 months)
Expiration Year:2042 (38 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2004$10,318.00 ($859.83/mo)$10,318.00$1,200.00$1,200.00
2005$427.00 ($35.58/mo)$10,745.00$1,236.00$2,436.00
2006$448.00 ($37.33/mo)$11,193.00$1,273.08$3,709.08
2007$463.00 ($38.58/mo)$11,656.00$1,311.27$5,020.35
2008$480.00 ($40.00/mo)$12,136.00$1,350.61$6,370.96
2009$500.00 ($41.67/mo)$12,636.00$1,391.13$7,762.09
2010$515.00 ($42.92/mo)$13,151.00$1,432.86$9,194.95
2011$528.00 ($44.00/mo)$13,679.00$1,475.85$10,670.80
2012$550.43 ($45.87/mo)$14,229.43$1,520.12$12,190.93
2013$564.58 ($47.05/mo)$14,794.01$1,565.73$13,756.66
2014$579.04 ($48.25/mo)$15,373.05$1,612.70$15,369.35
2015$597.48 ($49.79/mo)$15,970.53$1,661.08$17,030.44
2016$626.19 ($52.18/mo)$16,596.72$1,710.91$18,741.35
2017$656.28 ($54.69/mo)$17,253.00$1,762.24$20,503.59
2018$687.82 ($57.32/mo)$17,940.82$1,815.11$22,318.70
2019$720.87 ($60.07/mo)$18,661.69$1,869.56$24,188.26
2020$755.51 ($62.96/mo)$19,417.21$1,925.65$26,113.91
2021$791.82 ($65.98/mo)$20,209.03$1,983.42$28,097.32
2022$829.87 ($69.16/mo)$21,038.89$2,042.92$30,140.24
2023$869.75 ($72.48/mo)$21,908.64$2,104.21$32,244.45
2024$911.54 ($75.96/mo)$22,820.18$2,167.33$34,411.78
2025$955.34 ($79.61/mo)$23,775.53$2,232.35$36,644.14
2026$1,001.25 ($83.44/mo)$24,776.78$2,299.32$38,943.46
2027$1,049.37 ($87.45/mo)$25,826.14$2,368.30$41,311.76
2028$1,099.79 ($91.65/mo)$26,925.94$2,439.35$43,751.12
2029$1,152.64 ($96.05/mo)$28,078.58$2,512.53$46,263.65
2030$1,208.03 ($100.67/mo)$29,286.61$2,587.91$48,851.56
2031$1,266.08 ($105.51/mo)$30,552.69$2,665.55$51,517.11
2032$1,326.92 ($110.58/mo)$31,879.62$2,745.51$54,262.62
2033$1,390.69 ($115.89/mo)$33,270.30$2,827.88$57,090.50
2034$1,457.51 ($121.46/mo)$34,727.82$2,912.71$60,003.21
2035$1,527.55 ($127.30/mo)$36,255.37$3,000.10$63,003.31
2036$1,600.96 ($133.41/mo)$37,856.33$3,090.10$66,093.41
2037$1,677.89 ($139.82/mo)$39,534.22$3,182.80$69,276.21
2038$1,758.52 ($146.54/mo)$41,292.74$3,278.29$72,554.50
2039$1,843.02 ($153.59/mo)$43,135.77$3,376.63$75,931.13
2040$1,931.59 ($160.97/mo)$45,067.36$3,477.93$79,409.07
2041$2,024.41 ($168.70/mo)$47,091.77$3,582.27$82,991.34
2042$2,121.69 ($176.81/mo)$49,213.46$3,689.74$86,681.08