Value:$22.31 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$394.00
($32.83/month for 12 months)
Expiration Year:2060 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,294.00 ($857.83/mo)$10,294.00$1,200.00$1,200.00
2011$407.00 ($33.92/mo)$10,701.00$1,236.00$2,436.00
2012$432.55 ($36.05/mo)$11,133.55$1,273.08$3,709.08
2013$457.52 ($38.13/mo)$11,591.07$1,311.27$5,020.35
2014$493.66 ($41.14/mo)$12,084.73$1,350.61$6,370.96
2015$514.83 ($42.90/mo)$12,599.56$1,391.13$7,762.09
2016$537.30 ($44.78/mo)$13,136.86$1,432.86$9,194.95
2017$560.70 ($46.73/mo)$13,697.56$1,475.85$10,670.80
2018$588.28 ($49.02/mo)$14,285.84$1,520.12$12,190.93
2019$626.64 ($52.22/mo)$14,912.48$1,565.73$13,756.66
2020$657.40 ($54.78/mo)$15,569.88$1,612.70$15,369.35
2021$689.67 ($57.47/mo)$16,259.55$1,661.08$17,030.44
2022$723.53 ($60.29/mo)$16,983.08$1,710.91$18,741.35
2023$759.04 ($63.25/mo)$17,742.12$1,762.24$20,503.59
2024$796.30 ($66.36/mo)$18,538.42$1,815.11$22,318.70
2025$835.39 ($69.62/mo)$19,373.81$1,869.56$24,188.26
2026$876.40 ($73.03/mo)$20,250.21$1,925.65$26,113.91
2027$919.42 ($76.62/mo)$21,169.63$1,983.42$28,097.32
2028$964.55 ($80.38/mo)$22,134.18$2,042.92$30,140.24
2029$1,011.90 ($84.32/mo)$23,146.08$2,104.21$32,244.45
2030$1,061.57 ($88.46/mo)$24,207.65$2,167.33$34,411.78
2031$1,113.68 ($92.81/mo)$25,321.33$2,232.35$36,644.14
2032$1,168.35 ($97.36/mo)$26,489.68$2,299.32$38,943.46
2033$1,225.70 ($102.14/mo)$27,715.39$2,368.30$41,311.76
2034$1,285.87 ($107.16/mo)$29,001.25$2,439.35$43,751.12
2035$1,348.99 ($112.42/mo)$30,350.25$2,512.53$46,263.65
2036$1,415.21 ($117.93/mo)$31,765.45$2,587.91$48,851.56
2037$1,484.68 ($123.72/mo)$33,250.13$2,665.55$51,517.11
2038$1,557.56 ($129.80/mo)$34,807.69$2,745.51$54,262.62
2039$1,634.02 ($136.17/mo)$36,441.71$2,827.88$57,090.50
2040$1,714.23 ($142.85/mo)$38,155.94$2,912.71$60,003.21
2041$1,798.38 ($149.86/mo)$39,954.31$3,000.10$63,003.31
2042$1,886.65 ($157.22/mo)$41,840.97$3,090.10$66,093.41
2043$1,979.27 ($164.94/mo)$43,820.23$3,182.80$69,276.21
2044$2,076.42 ($173.04/mo)$45,896.66$3,278.29$72,554.50
2045$2,178.35 ($181.53/mo)$48,075.01$3,376.63$75,931.13
2046$2,285.28 ($190.44/mo)$50,360.29$3,477.93$79,409.07
2047$2,397.46 ($199.79/mo)$52,757.75$3,582.27$82,991.34
2048$2,515.15 ($209.60/mo)$55,272.90$3,689.74$86,681.08
2049$2,638.61 ($219.88/mo)$57,911.52$3,800.43$90,481.51
2050$2,768.14 ($230.68/mo)$60,679.65$3,914.45$94,395.96
2051$2,904.02 ($242.00/mo)$63,583.67$4,031.88$98,427.84
2052$3,046.57 ($253.88/mo)$66,630.25$4,152.84$102,580.67
2053$3,196.12 ($266.34/mo)$69,826.37$4,277.42$106,858.09
2054$3,353.01 ($279.42/mo)$73,179.38$4,405.74$111,263.83
2055$3,517.61 ($293.13/mo)$76,696.99$4,537.92$115,801.75
2056$3,690.28 ($307.52/mo)$80,387.27$4,674.05$120,475.80
2057$3,871.43 ($322.62/mo)$84,258.69$4,814.27$125,290.08
2058$4,061.47 ($338.46/mo)$88,320.16$4,958.70$130,248.78
2059$4,260.84 ($355.07/mo)$92,581.00$5,107.46$135,356.24
2060$4,469.99 ($372.50/mo)$97,050.99$5,260.69$140,616.93