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$528.30 ($44.03/mo)$12,283.71$1,350.61$6,370.96
2017$562.23 ($46.85/mo)$12,845.94$1,391.13$7,762.09
2018$592.26 ($49.36/mo)$13,438.20$1,432.86$9,194.95
2019$639.94 ($53.33/mo)$14,078.14$1,475.85$10,670.80
2020$674.97 ($56.25/mo)$14,753.11$1,520.12$12,190.93
2021$711.91 ($59.33/mo)$15,465.01$1,565.73$13,756.66
2022$750.87 ($62.57/mo)$16,215.89$1,612.70$15,369.35
2023$791.97 ($66.00/mo)$17,007.86$1,661.08$17,030.44
2024$835.32 ($69.61/mo)$17,843.18$1,710.91$18,741.35
2025$881.04 ($73.42/mo)$18,724.22$1,762.24$20,503.59
2026$929.26 ($77.44/mo)$19,653.47$1,815.11$22,318.70
2027$980.12 ($81.68/mo)$20,633.60$1,869.56$24,188.26
2028$1,033.77 ($86.15/mo)$21,667.36$1,925.65$26,113.91
2029$1,090.35 ($90.86/mo)$22,757.71$1,983.42$28,097.32
2030$1,150.02 ($95.84/mo)$23,907.73$2,042.92$30,140.24
2031$1,212.97 ($101.08/mo)$25,120.70$2,104.21$32,244.45
2032$1,279.36 ($106.61/mo)$26,400.06$2,167.33$34,411.78
2033$1,349.38 ($112.45/mo)$27,749.44$2,232.35$36,644.14
2034$1,423.24 ($118.60/mo)$29,172.68$2,299.32$38,943.46
2035$1,501.14 ($125.09/mo)$30,673.81$2,368.30$41,311.76
2036$1,583.30 ($131.94/mo)$32,257.11$2,439.35$43,751.12
2037$1,669.96 ($139.16/mo)$33,927.07$2,512.53$46,263.65
2038$1,761.36 ($146.78/mo)$35,688.42$2,587.91$48,851.56
2039$1,857.76 ($154.81/mo)$37,546.18$2,665.55$51,517.11
2040$1,959.44 ($163.29/mo)$39,505.63$2,745.51$54,262.62
2041$2,066.69 ($172.22/mo)$41,572.31$2,827.88$57,090.50
2042$2,179.80 ($181.65/mo)$43,752.12$2,912.71$60,003.21
2043$2,299.11 ($191.59/mo)$46,051.23$3,000.10$63,003.31
2044$2,424.95 ($202.08/mo)$48,476.18$3,090.10$66,093.41
2045$2,557.67 ($213.14/mo)$51,033.85$3,182.80$69,276.21
2046$2,697.66 ($224.81/mo)$53,731.52$3,278.29$72,554.50
2047$2,845.31 ($237.11/mo)$56,576.83$3,376.63$75,931.13
2048$3,001.05 ($250.09/mo)$59,577.88$3,477.93$79,409.07
2049$3,165.30 ($263.78/mo)$62,743.18$3,582.27$82,991.34
2050$3,338.55 ($278.21/mo)$66,081.73$3,689.74$86,681.08
2051$3,521.28 ($293.44/mo)$69,603.01$3,800.43$90,481.51
2052$3,714.01 ($309.50/mo)$73,317.02$3,914.45$94,395.96
2053$3,917.29 ($326.44/mo)$77,234.30$4,031.88$98,427.84
2054$4,131.69 ($344.31/mo)$81,366.00$4,152.84$102,580.67
2055$4,357.83 ($363.15/mo)$85,723.83$4,277.42$106,858.09
2056$4,596.35 ($383.03/mo)$90,320.18$4,405.74$111,263.83
2057$4,847.92 ($403.99/mo)$95,168.10$4,537.92$115,801.75
2058$5,113.26 ($426.11/mo)$100,281.36$4,674.05$120,475.80
2059$5,393.13 ($449.43/mo)$105,674.49$4,814.27$125,290.08
2060$5,688.31 ($474.03/mo)$111,362.80$4,958.70$130,248.78