Value:$18.63 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$536.85 ($44.74/mo)$13,136.41$1,432.86$9,194.95
2017$559.82 ($46.65/mo)$13,696.23$1,475.85$10,670.80
2018$583.77 ($48.65/mo)$14,280.00$1,520.12$12,190.93
2019$608.74 ($50.73/mo)$14,888.74$1,565.73$13,756.66
2020$634.78 ($52.90/mo)$15,523.53$1,612.70$15,369.35
2021$661.94 ($55.16/mo)$16,185.47$1,661.08$17,030.44
2022$690.26 ($57.52/mo)$16,875.72$1,710.91$18,741.35
2023$719.78 ($59.98/mo)$17,595.50$1,762.24$20,503.59
2024$750.58 ($62.55/mo)$18,346.08$1,815.11$22,318.70
2025$782.68 ($65.22/mo)$19,128.76$1,869.56$24,188.26
2026$816.17 ($68.01/mo)$19,944.93$1,925.65$26,113.91
2027$851.08 ($70.92/mo)$20,796.01$1,983.42$28,097.32
2028$887.49 ($73.96/mo)$21,683.50$2,042.92$30,140.24
2029$925.46 ($77.12/mo)$22,608.96$2,104.21$32,244.45
2030$965.05 ($80.42/mo)$23,574.00$2,167.33$34,411.78
2031$1,006.33 ($83.86/mo)$24,580.33$2,232.35$36,644.14
2032$1,049.38 ($87.45/mo)$25,629.71$2,299.32$38,943.46
2033$1,094.27 ($91.19/mo)$26,723.98$2,368.30$41,311.76
2034$1,141.08 ($95.09/mo)$27,865.07$2,439.35$43,751.12
2035$1,189.90 ($99.16/mo)$29,054.96$2,512.53$46,263.65
2036$1,240.80 ($103.40/mo)$30,295.76$2,587.91$48,851.56
2037$1,293.88 ($107.82/mo)$31,589.64$2,665.55$51,517.11
2038$1,349.23 ($112.44/mo)$32,938.87$2,745.51$54,262.62
2039$1,406.95 ($117.25/mo)$34,345.82$2,827.88$57,090.50
2040$1,467.14 ($122.26/mo)$35,812.96$2,912.71$60,003.21
2041$1,529.90 ($127.49/mo)$37,342.86$3,000.10$63,003.31
2042$1,595.35 ($132.95/mo)$38,938.21$3,090.10$66,093.41
2043$1,663.59 ($138.63/mo)$40,601.80$3,182.80$69,276.21
2044$1,734.76 ($144.56/mo)$42,336.56$3,278.29$72,554.50
2045$1,808.97 ($150.75/mo)$44,145.54$3,376.63$75,931.13
2046$1,886.36 ($157.20/mo)$46,031.90$3,477.93$79,409.07
2047$1,967.06 ($163.92/mo)$47,998.95$3,582.27$82,991.34
2048$2,051.20 ($170.93/mo)$50,050.16$3,689.74$86,681.08
2049$2,138.95 ($178.25/mo)$52,189.11$3,800.43$90,481.51
2050$2,230.46 ($185.87/mo)$54,419.57$3,914.45$94,395.96
2051$2,325.87 ($193.82/mo)$56,745.44$4,031.88$98,427.84
2052$2,425.37 ($202.11/mo)$59,170.81$4,152.84$102,580.67
2053$2,529.13 ($210.76/mo)$61,699.93$4,277.42$106,858.09
2054$2,637.32 ($219.78/mo)$64,337.25$4,405.74$111,263.83
2055$2,750.14 ($229.18/mo)$67,087.39$4,537.92$115,801.75
2056$2,867.79 ($238.98/mo)$69,955.18$4,674.05$120,475.80
2057$2,990.47 ($249.21/mo)$72,945.65$4,814.27$125,290.08
2058$3,118.40 ($259.87/mo)$76,064.05$4,958.70$130,248.78
2059$3,251.80 ($270.98/mo)$79,315.85$5,107.46$135,356.24
2060$3,390.91 ($282.58/mo)$82,706.76$5,260.69$140,616.93