Value:$2.02 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$389.00
($32.42/month for 12 months)
Expiration Year:2060 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,289.00 ($857.42/mo)$10,289.00$1,200.00$1,200.00
2012$422.19 ($35.18/mo)$10,711.19$1,236.00$2,436.00
2013$449.72 ($37.48/mo)$11,160.91$1,273.08$3,709.08
2014$478.46 ($39.87/mo)$11,639.37$1,311.27$5,020.35
2015$505.04 ($42.09/mo)$12,144.41$1,350.61$6,370.96
2016$525.95 ($43.83/mo)$12,670.36$1,391.13$7,762.09
2017$547.73 ($45.64/mo)$13,218.09$1,432.86$9,194.95
2018$570.41 ($47.53/mo)$13,788.50$1,475.85$10,670.80
2019$594.03 ($49.50/mo)$14,382.53$1,520.12$12,190.93
2020$618.62 ($51.55/mo)$15,001.15$1,565.73$13,756.66
2021$644.24 ($53.69/mo)$15,645.39$1,612.70$15,369.35
2022$670.91 ($55.91/mo)$16,316.30$1,661.08$17,030.44
2023$698.69 ($58.22/mo)$17,014.99$1,710.91$18,741.35
2024$727.62 ($60.64/mo)$17,742.62$1,762.24$20,503.59
2025$757.75 ($63.15/mo)$18,500.37$1,815.11$22,318.70
2026$789.13 ($65.76/mo)$19,289.49$1,869.56$24,188.26
2027$821.80 ($68.48/mo)$20,111.29$1,925.65$26,113.91
2028$855.83 ($71.32/mo)$20,967.12$1,983.42$28,097.32
2029$891.26 ($74.27/mo)$21,858.39$2,042.92$30,140.24
2030$928.17 ($77.35/mo)$22,786.56$2,104.21$32,244.45
2031$966.60 ($80.55/mo)$23,753.16$2,167.33$34,411.78
2032$1,006.62 ($83.89/mo)$24,759.78$2,232.35$36,644.14
2033$1,048.30 ($87.36/mo)$25,808.08$2,299.32$38,943.46
2034$1,091.71 ($90.98/mo)$26,899.79$2,368.30$41,311.76
2035$1,136.91 ($94.74/mo)$28,036.71$2,439.35$43,751.12
2036$1,183.99 ($98.67/mo)$29,220.70$2,512.53$46,263.65
2037$1,233.01 ($102.75/mo)$30,453.71$2,587.91$48,851.56
2038$1,284.07 ($107.01/mo)$31,737.77$2,665.55$51,517.11
2039$1,337.23 ($111.44/mo)$33,075.01$2,745.51$54,262.62
2040$1,392.60 ($116.05/mo)$34,467.61$2,827.88$57,090.50
2041$1,450.27 ($120.86/mo)$35,917.88$2,912.71$60,003.21
2042$1,510.32 ($125.86/mo)$37,428.20$3,000.10$63,003.31
2043$1,572.85 ($131.07/mo)$39,001.05$3,090.10$66,093.41
2044$1,637.98 ($136.50/mo)$40,639.03$3,182.80$69,276.21
2045$1,705.80 ($142.15/mo)$42,344.83$3,278.29$72,554.50
2046$1,776.43 ($148.04/mo)$44,121.26$3,376.63$75,931.13
2047$1,849.98 ($154.17/mo)$45,971.24$3,477.93$79,409.07
2048$1,926.59 ($160.55/mo)$47,897.83$3,582.27$82,991.34
2049$2,006.36 ($167.20/mo)$49,904.18$3,689.74$86,681.08
2050$2,089.43 ($174.12/mo)$51,993.62$3,800.43$90,481.51
2051$2,175.95 ($181.33/mo)$54,169.56$3,914.45$94,395.96
2052$2,266.05 ($188.84/mo)$56,435.61$4,031.88$98,427.84
2053$2,359.87 ($196.66/mo)$58,795.48$4,152.84$102,580.67
2054$2,457.59 ($204.80/mo)$61,253.07$4,277.42$106,858.09
2055$2,559.34 ($213.28/mo)$63,812.41$4,405.74$111,263.83
2056$2,665.32 ($222.11/mo)$66,477.73$4,537.92$115,801.75
2057$2,775.68 ($231.31/mo)$69,253.41$4,674.05$120,475.80
2058$2,890.61 ($240.88/mo)$72,144.01$4,814.27$125,290.08
2059$3,010.30 ($250.86/mo)$75,154.31$4,958.70$130,248.78
2060$3,134.94 ($261.24/mo)$78,289.25$5,107.46$135,356.24