Value:$2.06 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$422.19
($35.18/month for 12 months)
Expiration Year:2060 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,322.19 ($860.18/mo)$10,322.19$1,200.00$1,200.00
2013$449.72 ($37.48/mo)$10,771.91$1,236.00$2,436.00
2014$478.46 ($39.87/mo)$11,250.37$1,273.08$3,709.08
2015$505.04 ($42.09/mo)$11,755.41$1,311.27$5,020.35
2016$525.95 ($43.83/mo)$12,281.36$1,350.61$6,370.96
2017$547.73 ($45.64/mo)$12,829.09$1,391.13$7,762.09
2018$570.41 ($47.53/mo)$13,399.50$1,432.86$9,194.95
2019$594.03 ($49.50/mo)$13,993.53$1,475.85$10,670.80
2020$618.62 ($51.55/mo)$14,612.15$1,520.12$12,190.93
2021$644.24 ($53.69/mo)$15,256.39$1,565.73$13,756.66
2022$670.91 ($55.91/mo)$15,927.30$1,612.70$15,369.35
2023$698.69 ($58.22/mo)$16,625.99$1,661.08$17,030.44
2024$727.62 ($60.64/mo)$17,353.62$1,710.91$18,741.35
2025$757.75 ($63.15/mo)$18,111.37$1,762.24$20,503.59
2026$789.13 ($65.76/mo)$18,900.49$1,815.11$22,318.70
2027$821.80 ($68.48/mo)$19,722.29$1,869.56$24,188.26
2028$855.83 ($71.32/mo)$20,578.12$1,925.65$26,113.91
2029$891.26 ($74.27/mo)$21,469.39$1,983.42$28,097.32
2030$928.17 ($77.35/mo)$22,397.56$2,042.92$30,140.24
2031$966.60 ($80.55/mo)$23,364.16$2,104.21$32,244.45
2032$1,006.62 ($83.89/mo)$24,370.78$2,167.33$34,411.78
2033$1,048.30 ($87.36/mo)$25,419.08$2,232.35$36,644.14
2034$1,091.71 ($90.98/mo)$26,510.79$2,299.32$38,943.46
2035$1,136.91 ($94.74/mo)$27,647.71$2,368.30$41,311.76
2036$1,183.99 ($98.67/mo)$28,831.70$2,439.35$43,751.12
2037$1,233.01 ($102.75/mo)$30,064.71$2,512.53$46,263.65
2038$1,284.07 ($107.01/mo)$31,348.77$2,587.91$48,851.56
2039$1,337.23 ($111.44/mo)$32,686.01$2,665.55$51,517.11
2040$1,392.60 ($116.05/mo)$34,078.61$2,745.51$54,262.62
2041$1,450.27 ($120.86/mo)$35,528.88$2,827.88$57,090.50
2042$1,510.32 ($125.86/mo)$37,039.20$2,912.71$60,003.21
2043$1,572.85 ($131.07/mo)$38,612.05$3,000.10$63,003.31
2044$1,637.98 ($136.50/mo)$40,250.03$3,090.10$66,093.41
2045$1,705.80 ($142.15/mo)$41,955.83$3,182.80$69,276.21
2046$1,776.43 ($148.04/mo)$43,732.26$3,278.29$72,554.50
2047$1,849.98 ($154.17/mo)$45,582.24$3,376.63$75,931.13
2048$1,926.59 ($160.55/mo)$47,508.83$3,477.93$79,409.07
2049$2,006.36 ($167.20/mo)$49,515.18$3,582.27$82,991.34
2050$2,089.43 ($174.12/mo)$51,604.62$3,689.74$86,681.08
2051$2,175.95 ($181.33/mo)$53,780.56$3,800.43$90,481.51
2052$2,266.05 ($188.84/mo)$56,046.61$3,914.45$94,395.96
2053$2,359.87 ($196.66/mo)$58,406.48$4,031.88$98,427.84
2054$2,457.59 ($204.80/mo)$60,864.07$4,152.84$102,580.67
2055$2,559.34 ($213.28/mo)$63,423.41$4,277.42$106,858.09
2056$2,665.32 ($222.11/mo)$66,088.73$4,405.74$111,263.83
2057$2,775.68 ($231.31/mo)$68,864.41$4,537.92$115,801.75
2058$2,890.61 ($240.88/mo)$71,755.01$4,674.05$120,475.80
2059$3,010.30 ($250.86/mo)$74,765.31$4,814.27$125,290.08
2060$3,134.94 ($261.24/mo)$77,900.25$4,958.70$130,248.78