Value:$1.98 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$378.00
($31.50/month for 12 months)
Expiration Year:2060 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,278.00 ($856.50/mo)$10,278.00$1,200.00$1,200.00
2011$389.00 ($32.42/mo)$10,667.00$1,236.00$2,436.00
2012$422.19 ($35.18/mo)$11,089.19$1,273.08$3,709.08
2013$449.72 ($37.48/mo)$11,538.91$1,311.27$5,020.35
2014$478.46 ($39.87/mo)$12,017.37$1,350.61$6,370.96
2015$505.04 ($42.09/mo)$12,522.41$1,391.13$7,762.09
2016$525.95 ($43.83/mo)$13,048.36$1,432.86$9,194.95
2017$547.73 ($45.64/mo)$13,596.09$1,475.85$10,670.80
2018$570.41 ($47.53/mo)$14,166.50$1,520.12$12,190.93
2019$594.03 ($49.50/mo)$14,760.53$1,565.73$13,756.66
2020$618.62 ($51.55/mo)$15,379.15$1,612.70$15,369.35
2021$644.24 ($53.69/mo)$16,023.39$1,661.08$17,030.44
2022$670.91 ($55.91/mo)$16,694.30$1,710.91$18,741.35
2023$698.69 ($58.22/mo)$17,392.99$1,762.24$20,503.59
2024$727.62 ($60.64/mo)$18,120.62$1,815.11$22,318.70
2025$757.75 ($63.15/mo)$18,878.37$1,869.56$24,188.26
2026$789.13 ($65.76/mo)$19,667.49$1,925.65$26,113.91
2027$821.80 ($68.48/mo)$20,489.29$1,983.42$28,097.32
2028$855.83 ($71.32/mo)$21,345.12$2,042.92$30,140.24
2029$891.26 ($74.27/mo)$22,236.39$2,104.21$32,244.45
2030$928.17 ($77.35/mo)$23,164.56$2,167.33$34,411.78
2031$966.60 ($80.55/mo)$24,131.16$2,232.35$36,644.14
2032$1,006.62 ($83.89/mo)$25,137.78$2,299.32$38,943.46
2033$1,048.30 ($87.36/mo)$26,186.08$2,368.30$41,311.76
2034$1,091.71 ($90.98/mo)$27,277.79$2,439.35$43,751.12
2035$1,136.91 ($94.74/mo)$28,414.71$2,512.53$46,263.65
2036$1,183.99 ($98.67/mo)$29,598.70$2,587.91$48,851.56
2037$1,233.01 ($102.75/mo)$30,831.71$2,665.55$51,517.11
2038$1,284.07 ($107.01/mo)$32,115.77$2,745.51$54,262.62
2039$1,337.23 ($111.44/mo)$33,453.01$2,827.88$57,090.50
2040$1,392.60 ($116.05/mo)$34,845.61$2,912.71$60,003.21
2041$1,450.27 ($120.86/mo)$36,295.88$3,000.10$63,003.31
2042$1,510.32 ($125.86/mo)$37,806.20$3,090.10$66,093.41
2043$1,572.85 ($131.07/mo)$39,379.05$3,182.80$69,276.21
2044$1,637.98 ($136.50/mo)$41,017.03$3,278.29$72,554.50
2045$1,705.80 ($142.15/mo)$42,722.83$3,376.63$75,931.13
2046$1,776.43 ($148.04/mo)$44,499.26$3,477.93$79,409.07
2047$1,849.98 ($154.17/mo)$46,349.24$3,582.27$82,991.34
2048$1,926.59 ($160.55/mo)$48,275.83$3,689.74$86,681.08
2049$2,006.36 ($167.20/mo)$50,282.18$3,800.43$90,481.51
2050$2,089.43 ($174.12/mo)$52,371.62$3,914.45$94,395.96
2051$2,175.95 ($181.33/mo)$54,547.56$4,031.88$98,427.84
2052$2,266.05 ($188.84/mo)$56,813.61$4,152.84$102,580.67
2053$2,359.87 ($196.66/mo)$59,173.48$4,277.42$106,858.09
2054$2,457.59 ($204.80/mo)$61,631.07$4,405.74$111,263.83
2055$2,559.34 ($213.28/mo)$64,190.41$4,537.92$115,801.75
2056$2,665.32 ($222.11/mo)$66,855.73$4,674.05$120,475.80
2057$2,775.68 ($231.31/mo)$69,631.41$4,814.27$125,290.08
2058$2,890.61 ($240.88/mo)$72,522.01$4,958.70$130,248.78
2059$3,010.30 ($250.86/mo)$75,532.31$5,107.46$135,356.24
2060$3,134.94 ($261.24/mo)$78,667.25$5,260.69$140,616.93